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)
Dollar134Point31
Implied share price

Within margin of safety Overvalued by 2.8%

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
TSCO
Tractor Supply Company
Change
KGF
Kingfisher plc
Change
13.65 14.0 12.95 16.21 15.92 7.28
All amounts in millions
from last financial year
         
Implied Share Price $134.31 $87.40 $249.37 $78.46 £6.07
Market Cap 171,971 72,899 27,641 12,228 7,548
Net Debt 19,000 12,171 1,744 104 -483
Enterprise Value (EV) 190,971 85,070 29,385 12,321 7,065
Revenue 88,519 59,074 11,339 6,226 10,441
EBITDA 13,637 6,568 1,813 774 970
Percent 15.4 % 11.1 % 16.0 % 12.4 % 9.3 %
EBIT 11,774 4,981 1,614 650 730
Percent 13.3 % 8.4 % 14.2 % 10.4 % 7.0 %
Balance Sheet          
Total Assets 41,973 31,266 5,778 2,370 9,694
Total Liabilities 35,657 23,612 4,911 977 3,508
Shareholders Equity 6,316 7,654 867 1,393 6,186.0

Price history

Comments

No comments yet. Login to comment.