Competitive Analysis (cont.)
| |
Demand Media Inc. | News Corp. Cl A CDI Deferred | Viacom Inc. Cl A | Viacom Inc. Cl B | Walt Disney Co. | Time Warner Inc. |
| Industry |
Media | Media | Media | Media | Media | Media |
| Current Share Price |
9.52 | 24.80 | 70.39 | 69.72 | 66.58 | 60.71 |
| Market Value |
$828 mil | $37,852 mil | $33,843 mil | $33,843 mil | $119,907 mil | $56,592 mil |
| Revenues |
$381 mil | $33,706 mil | $13,887 mil | $13,887 mil | $42,278 mil | $28,729 mil |
| Net Earnings |
$6 mil | $1,407 mil | $2,385 mil | $2,385 mil | $6,173 mil | $3,016 mil |
| 5-yr Sales Growth |
24.71% | 0.43% | -1.01% | -1.01% | 2.34% | -7.77% |
| 5-yr Earnings Growth |
-20.55% | -14.81% | 16.85% | 16.85% | 7.51% | -25.51% |
| Net Profit Margin |
2.20% | 16.68% | 16.24% | 16.24% | 13.64% | 10.99% |
| Short Interest |
9.93 | NA | 0.84 | 2.45 | 4.91 | 1.80 |
| Proj. Long-Term EPS Growth (%)
| 13.80% | 16.57% | 14.47% | 14.46% | 13.78% | 15.09% |
| Forward P/E |
23.22 | 20.26 | 14.83 | 14.83 | 19.12 | 16.45 |
| PEG |
1.65 | 1.04 | 0.98 | 0.98 | 1.67 | 1.28 |
| Price/Sales |
2.09 | 2.18 | 2.63 | 2.63 | 2.74 | 1.97 |
| Price/Cash Flow |
9.45 | 31.41 | 19.52 | 19.52 | 28.73 | 25.84 |
| Price/Book |
1.71 | 2.15 | 3.65 | 3.65 | 2.37 | 1.49 |
| ROE |
NA | NA | 28.98% | 28.98% | 14.86% | NA |
| ROA |
1.38% | 9.59% | 9.61% | 9.61% | 7.70% | 4.70% |
| Dividends |
NA | $0.09 | $0.28 | $0.28 | $0.75 | $0.29 |
| Dividend Yield |
NA | 0.69% | 1.56% | 1.58% | 1.13% | 1.89% |
| Payout Ratio |
NA | 36.11% | 28.46% | 28.46% | 23.96% | 33.66% |
| Total Return (12-mos) |
3.48% | 58.51% | 38.16% | 52.01% | 51.97% | 77.15% |
| Total Return (3-yr) |
NA | 81.64% | 98.54% | 115.30% | 108.01% | 111.19% |
| Beta |
1.27 | 0.38 | 0.31 | 0.31 | 0.26 | 0.26 |
| % Off 52-wk High |
23.84% | 0.00% | 0.00% | 0.10% | 1.93% | 1.65% |
| % Above 52-wk Low |
28.82% | 0.00% | 49.70% | 55.45% | 53.02% | 80.58% |
| Consensus Analyst Recommendation |
Overweight | Overweight | Overweight | Overweight | Overweight | Overweight |
