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)
Dollar52Point68
Implied share price

Buy Undervalued by 17.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
KR
The Kroger Co.
WOW
Woolworths Limited
Change
TSCO
Tesco PLC
Change
SYY
SYSCO Corporation
Change
MGNT
OJSC Magnit
Change
8.54 7.62 11.07 6.26 9.37 4.43
All amounts in millions
from last financial year
         
Implied Share Price $52.68 $28.64 £4.30 $32.76 $116.89
Market Cap 22,836 47,652 23,449 21,263 20,598
Net Debt 10,909 3,602 7,691 2,476 1,676
Enterprise Value (EV) 33,745 51,253 31,176 23,740 6,594
Revenue 98,375 58,674 63,557 44,411 14,429
EBITDA 4,428 4,628 4,982 2,533 1,489
Percent 4.5 % 7.9 % 7.8 % 5.7 % 10.3 %
EBIT 2,725 3,662 3,415 2,020 1,125
Percent 2.8 % 6.2 % 5.4 % 4.6 % 7.8 %
Balance Sheet          
Total Assets 29,281 22,250 50,164 12,663 7,260
Total Liabilities 23,897 13,221 35,449 7,472 3,993
Shareholders Equity 5,384 9,028 14,715 5,191 3,267.264

Price history

Comments

No comments yet. Login to comment.