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)
Dollar59Point86
Implied share price

Buy Undervalued by 81.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
KR
The Kroger Co.
WOW
Woolworths Limited
Change
SYY
SYSCO Corporation
Change
L
Loblaw Companies Limited
Change
MJN
Mead Johnson Nutrition CO
Change
12.11 7.61 9.67 13.07 12.36 14.91
All amounts in millions
from last financial year
         
Implied Share Price $59.86 $32.22 $48.11 $69.16 $66.30
Market Cap 31,307 32,186 29,539 28,829 15,372
Net Debt 11,801 3,422 3,516 10,622 1,282
Enterprise Value (EV) 43,108 35,411 32,850 39,451 16,658
Revenue 109,830 58,275 50,366 45,394 4,071
EBITDA 5,665 3,663 2,513 3,193 1,117
Percent 5.2 % 6.3 % 5.0 % 7.0 % 27.4 %
EBIT 3,576 2,587 1,850 1,601 1,017
Percent 3.3 % 4.4 % 3.7 % 3.5 % 25.0 %
Balance Sheet          
Total Assets 33,897 23,502 16,721 33,939 3,998
Total Liabilities 27,077 15,031 13,242 20,788 4,630
Shareholders Equity 6,820 8,470 3,479 13,151 -632.3

Price history

Comments

No comments yet. Login to comment.