close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar34Point26
Implied share price

Sell Overvalued by 29.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACM.A
Astral Media, Inc.
DIS
The Walt Disney Company
Change
CMCSA
Comcast Corporation
Change
TWX
Time Warner Inc.
Change
DTV
The DIRECTV Group, Inc.
Change
7.55 10.04 9.53 6.24 7.07 6.21
All amounts in millions
from last financial year
         
Implied Share Price $34.26 $34.46 $37.82 $38.84 $61.23
Market Cap 2,723 80,574 77,561 33,856 30,771
Net Debt 501 11,080 37,689 16,048 12,591
Enterprise Value (EV) 3,211 91,654 115,473 49,904 43,362
Revenue 1,015 40,893 55,842 28,974 27,226
EBITDA 319 9,622 18,494 7,062 6,978
Percent 31.5 % 23.5 % 33.1 % 24.4 % 25.6 %
EBIT 283 7,781 10,858 6,140 4,629
Percent 27.9 % 19.0 % 19.4 % 21.2 % 17.0 %
Balance Sheet          
Total Assets 2,480 72,124 157,818 67,801 18,423
Total Liabilities 997 34,739 110,544 37,844 21,530
Shareholders Equity 1,482 37,385 47,274 29,957 -3,107.0

Comments

No comments yet. Login to comment.