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)
Dollar67Point55
Implied share price

Sell Overvalued by 12.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
WMT
Wal-Mart Stores, Inc.
TGT
Target Corporation
Change
M
Macy's, Inc.
Change
KSS
Kohl's Corporation
Change
DLTR
Dollar Tree, Inc.
Change
7.5 8.38 7.87 6.81 5.78 9.43
All amounts in millions
from last financial year
         
Implied Share Price $67.55 $55.78 $63.98 $75.99 $39.82
Market Cap 249,356 37,661 20,971 11,316 10,453
Net Debt 50,014 13,087 4,918 3,890 502
Enterprise Value (EV) 299,370 50,748 25,777 15,206 10,955
Revenue 476,294 72,596 27,931 19,031 7,840
EBITDA 35,742 6,452 3,786 2,631 1,161
Percent 7.5 % 8.9 % 13.6 % 13.8 % 14.8 %
EBIT 26,872 4,229 2,766 1,742 970
Percent 5.6 % 5.8 % 9.9 % 9.2 % 12.4 %
Balance Sheet          
Total Assets 204,751 44,553 21,634 14,378 2,771
Total Liabilities 128,496 28,322 15,385 8,400 1,601
Shareholders Equity 76,255 16,231 6,249 5,978 1,170.7

Price history

Comments

No comments yet. Login to comment.