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)
Dollar106Point94
Implied share price

Buy Undervalued by 48.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
WMT
Wal-Mart Stores, Inc.
TGT
Target Corporation
Change
DLTR
Dollar Tree, Inc.
Change
DOL
Dollarama Inc
Change
M
Macy's, Inc.
Change
11.1 7.9 6.83 16.73 21.73 5.11
All amounts in millions
from last financial year
         
Implied Share Price $106.94 $122.39 $43.50 $48.52 $100.75
Market Cap 223,302 39,935 18,878 12,115 10,784
Net Debt 41,691 8,714 6,755 865 6,528
Enterprise Value (EV) 264,993 48,649 25,634 12,981 17,312
Revenue 482,130 73,785 15,498 2,650 27,079
EBITDA 33,559 7,124 1,532 597 3,388
Percent 7.0 % 9.7 % 9.9 % 22.5 % 12.5 %
EBIT 24,105 4,910 1,090 549 2,327
Percent 5.0 % 6.7 % 7.0 % 20.7 % 8.6 %
Balance Sheet          
Total Assets 199,581 40,262 15,901 1,813 20,576
Total Liabilities 119,035 27,305 11,494 1,347 16,326
Shareholders Equity 80,546 12,957 4,406 466 4,250.0

Price history

Comments

No comments yet. Login to comment.