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)
Dollar45Point83
Implied share price

Buy Undervalued by 46.3%

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
MGNT
OJSC Magnit
Change
9.76 7.33 8.87 12.1 12.2 2.98
All amounts in millions
from last financial year
         
Implied Share Price $45.83 $25.29 $50.79 $38.48 $166.89
Market Cap 29,722 29,091 28,016 27,584 15,758
Net Debt 11,801 3,422 10,622 3,516 1,311
Enterprise Value (EV) 41,523 32,514 38,638 31,100 5,211
Revenue 109,830 58,275 45,394 50,366 15,594
EBITDA 5,665 3,663 3,193 2,548 1,749
Percent 5.2 % 6.3 % 7.0 % 5.1 % 11.2 %
EBIT 3,576 2,587 1,601 1,886 1,402
Percent 3.3 % 4.4 % 3.5 % 3.7 % 9.0 %
Balance Sheet          
Total Assets 33,897 23,502 33,939 16,721 5,545
Total Liabilities 27,077 15,031 20,788 13,242 3,279
Shareholders Equity 6,820 8,470 13,151 3,479 2,265.841

Price history

Comments

No comments yet. Login to comment.