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)
Dollar94Point61
Implied share price

Buy Undervalued by 47.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
KR
The Kroger Co.
WOW
Woolworths Limited
Change
L
Loblaw Companies Limited
Change
SYY
SYSCO Corporation
Change
MJN
Mead Johnson Nutrition CO
Change
12.85 9.52 8.77 14.78 11.76 19.28
All amounts in millions
from last financial year
         
Implied Share Price $94.61 $45.96 $52.48 $44.72 $67.53
Market Cap 31,587 38,525 25,814 23,862 20,706
Net Debt 10,909 3,432 5,959 2,346 465
Enterprise Value (EV) 42,153 41,857 31,773 26,209 21,179
Revenue 98,375 60,952 32,371 46,516 4,200
EBITDA 4,428 4,774 2,150 2,229 1,098
Percent 4.5 % 7.8 % 6.6 % 4.8 % 26.2 %
EBIT 2,725 3,777 1,326 1,693 1,015
Percent 2.8 % 6.2 % 4.1 % 3.6 % 24.2 %
Balance Sheet          
Total Assets 29,281 24,205 20,741 13,167 3,474
Total Liabilities 23,897 13,952 13,741 7,901 3,182
Shareholders Equity 5,384 10,252 7,000 5,266 291.8

Price history

Comments

No comments yet. Login to comment.