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)
Dollar84Point35
Implied share price

Buy Undervalued by 9.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
HD
The Home Depot, Inc.
LOW
Lowe's Companies, Inc.
Change
SHW
Sherwin-Williams Company
Change
KGF
Kingfisher plc
Change
TSCO
Tractor Supply Company
Change
11.74 10.83 9.98 15.4 9.85 14.95
All amounts in millions
from last financial year
         
Implied Share Price $84.35 $56.74 $148.24 £4.95 $53.03
Market Cap 105,466 47,678 19,781 9,910 9,328
Net Debt 12,795 9,766 976 -211 -141
Enterprise Value (EV) 118,261 57,444 20,794 9,699 9,187
Revenue 78,812 53,417 10,185 11,125 5,164
EBITDA 10,923 5,757 1,350 985 614
Percent 13.9 % 10.8 % 13.3 % 8.9 % 11.9 %
EBIT 9,166 4,195 1,162 724 514
Percent 11.6 % 7.9 % 11.4 % 6.5 % 10.0 %
Balance Sheet          
Total Assets 40,518 32,732 6,382 9,820 1,903
Total Liabilities 27,996 20,879 4,607 3,512 656
Shareholders Equity 12,522 11,853 1,774 6,308 1,246.894

Price history

Comments

No comments yet. Login to comment.