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)
Dollar121Point48
Implied share price

Buy Undervalued by 6.7%

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
14.22 13.41 12.78 18.94 16.64 8.05
All amounts in millions
from last financial year
         
Implied Share Price $121.48 $83.27 $206.88 $73.71 £6.38
Market Cap 148,859 70,723 26,778 11,760 8,541
Net Debt 15,474 10,776 1,764 -45 -211
Enterprise Value (EV) 164,333 81,499 28,494 11,714 8,335
Revenue 83,176 56,223 11,129 5,711 11,125
EBITDA 12,255 6,378 1,504 704 1,035
Percent 14.7 % 11.3 % 13.5 % 12.3 % 9.3 %
EBIT 10,469 4,792 1,305 589 774
Percent 12.6 % 8.5 % 11.7 % 10.3 % 7.0 %
Balance Sheet          
Total Assets 39,946 31,827 5,706 2,034 9,820
Total Liabilities 30,624 21,859 4,709 741 3,512
Shareholders Equity 9,322 9,968 996 1,293 6,308.0

Price history

Comments

No comments yet. Login to comment.