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)
Dollar116Point32
Implied share price

Within margin of safety Undervalued by 4.3%

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
13.59 13.08 11.54 18.37 17.43 8.28
All amounts in millions
from last financial year
         
Implied Share Price $116.32 $80.57 $200.50 $70.49 £5.67
Market Cap 144,822 62,210 25,875 12,322 8,138
Net Debt 15,474 10,776 1,764 -45 -272
Enterprise Value (EV) 160,296 73,940 27,639 12,276 7,860
Revenue 83,176 56,223 11,129 5,711 10,966
EBITDA 12,255 6,406 1,504 704 949
Percent 14.7 % 11.4 % 13.5 % 12.3 % 8.7 %
EBIT 10,469 4,820 1,305 589 687
Percent 12.6 % 8.6 % 11.7 % 10.3 % 6.3 %
Balance Sheet          
Total Assets 39,946 31,827 5,706 2,034 9,713
Total Liabilities 30,624 21,859 4,709 741 3,484
Shareholders Equity 9,322 9,968 996 1,293 6,229.0

Price history

Comments

No comments yet. Login to comment.