Switch to:
Western Union Company (NYSE:WU)
Enterprise Value
$11,566 Mil (As of Dec. 2013)

Think of enterprise value as the theoretical takeover price. It is more comprehensive than market capitalization (market cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash and cash equivalents.

EV/EBIT ratio is calculated as enterprise value divided by its EBIT. As of today, Western Union Company's enterprise value is $10,396 Mil. Western Union Company's operating income for the trailing twelve months (TTM) ended in Dec. 2013 was $1,107 Mil. Therefore, Western Union Company's EV/EBIT ratio for today is 9.39.

EV/EBITDA ratio is calculated as enterprise value divided by its EBITDA. As of today, Western Union Company's enterprise value is $10,396 Mil. Western Union Company's earnings before depreciation and amortization for the trailing twelve months (TTM) ended in Dec. 2013 was $1,385 Mil. Therefore, Western Union Company's EV/EBITDA ratio for today is 7.50.

EV/Revenue ratio is calculated as enterprise value divided by its Revenue. As of today, Western Union Company's enterprise value is $10,396 Mil. Western Union Company's revenue for the trailing twelve months (TTM) ended in Dec. 2013 was $5,542 Mil. Therefore, Western Union Company's EV/Revenue ratio for today is 1.88.


Definition

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash and cash equivalents.

Western Union Company's Enterprise Value for the fiscal year that ended in Dec. 2013 is calculated as

Enterprise Value (A: Dec. 2013 )
=Market Cap+Preferred Stock+Long-Term Debt
=9526.3125+0+3713
+Short-Term Debt Without Lease+Minority Interest-Cash and Cash Equivalents
+500+0-2173.3
=11,566

Western Union Company's Enterprise Value for the quarter that ended in Dec. 2013 is calculated as

Enterprise Value (Q: Dec. 2013 )
=Market Cap+Preferred Stock+Long-Term Debt
=9526.3125+0+3713
+Short-Term Debt Without Lease+Minority Interest-Cash and Cash Equivalents
+500+0-2173.3
=11,566

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of enterprise value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV/EBIT ratio is calculated as enterprise value divided by its EBIT.

Western Union Company's EV/EBIT for today is

EV/EBIT ratio=Enterprise Value (Today)/Operating Income (TTM)
=10395.733/1107.4
=9.39

Western Union Company's current Enterprise Value is $10,396 Mil.
Western Union Company's Operating Income for the trailing twelve months (TTM) ended in Dec. 2013 was 296.9 (Mar. 2013 ) + 276.8 (Jun. 2013 ) + 295.3 (Sep. 2013 ) + 238.4 (Dec. 2013 ) = $1,107 Mil.

2. EV/EBITDA ratio is calculated as enterprise value divided by its EBITDA.

Western Union Company's EV/EBITDA for today is:

Western Union Company's current Enterprise Value is $10,396 Mil.
Western Union Company's Earnings Before Depreciation and Amortization for the trailing twelve months (TTM) ended in Dec. 2013 was 362 (Mar. 2013 ) + 346.6 (Jun. 2013 ) + 369.1 (Sep. 2013 ) + 307.6 (Dec. 2013 ) = $1,385 Mil.

3. EV/Revenue ratio is calculated as enterprise value divided by its Revenue.

Western Union Company's EV/Revenue for today is:

EV/Revenue ratio=Enterprise Value (Today)/Revenue (TTM)
=10395.733/5542
=1.88

Western Union Company's current Enterprise Value is $10,396 Mil.
Western Union Company's Earnings Before Depreciation and Amortization for the trailing twelve months (TTM) ended in Dec. 2013 was 1325.4 (Mar. 2013 ) + 1385.9 (Jun. 2013 ) + 1408.8 (Sep. 2013 ) + 1421.9 (Dec. 2013 ) = $5,542 Mil.

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Related Terms

Market Cap, Preferred Stock, Long-Term Debt, Cash and Cash Equivalents


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Western Union Company Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
ev 0018,58319,34912,10914,30413,27712,19110,03911,566

Western Union Company Quarterly Data

Sep11Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13
ev 8,02112,19110,98610,41411,05010,0397,4049,4539,11511,566
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Hide