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)
Pound3Point77
Implied share price

Buy Undervalued by 252.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
SPD
Sports Direct International Plc
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
SPLS
Staples, Inc.
Change
20.98 7.85 34.0 11.53 9.56 7.23
All amounts in millions
from last financial year
         
Implied Share Price £3.77 $87.10 $40.63 $122.92 $56.44
Market Cap 616 59,332 31,531 25,377 13,441
Net Debt 311 -6,257 -4,943 -1,424 1,151
Enterprise Value (EV) 928 53,075 26,587 23,953 14,593
Revenue 1,451 24,509 8,727 71,422 24,275
EBITDA 118 1,561 2,305 2,505 2,019
Percent 8.2 % 6.4 % 26.4 % 3.5 % 8.3 %
EBIT 68 1,129 1,494 1,777 1,466
Percent 4.7 % 4.6 % 17.1 % 2.5 % 6.0 %
Balance Sheet          
Total Assets 960 13,813 18,408 21,979 13,717
Total Liabilities 702 8,556 4,620 11,961 6,945
Shareholders Equity 258 5,257 13,787 10,018 6,771.886

Comments

No comments yet. Login to comment.