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)
Dollar58Point15
Implied share price

Buy Undervalued by 119.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
FGL
The Forzani Group Ltd.
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
DG
Dollar General Corp.
Change
29.74 13.73 46.86 14.97 12.26 9.6
All amounts in millions
from last financial year
         
Implied Share Price $58.15 $182.58 $98.19 $257.87 $175.34
Market Cap 759 126,584 66,563 48,471 16,756
Net Debt 18 -7,618 -4,889 -3,472 2,631
Enterprise Value (EV) 778 118,966 61,674 44,961 19,371
Revenue 1,446 61,093 14,072 99,137 16,022
EBITDA 56 2,539 4,121 3,667 2,017
Percent 3.9 % 4.2 % 29.3 % 3.7 % 12.6 %
EBIT 56 676 2,921 2,759 1,697
Percent 3.9 % 1.1 % 20.8 % 2.8 % 10.6 %
Balance Sheet          
Total Assets 699 32,555 37,074 27,140 10,367
Total Liabilities 395 24,363 16,209 14,779 5,382
Shareholders Equity 304 8,192 20,865 12,361 4,985.33

Comments

No comments yet. Login to comment.