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)
Dollar106Point58
Implied share price

Buy Undervalued by 49.8%

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
M
Macy's, Inc.
Change
DOL
Dollarama Inc
Change
11.17 7.87 6.9 17.55 5.5 20.87
All amounts in millions
from last financial year
         
Implied Share Price $106.58 $123.23 $43.97 $101.48 $48.79
Market Cap 221,718 40,441 20,149 12,104 11,602
Net Debt 41,691 8,714 6,755 6,528 865
Enterprise Value (EV) 264,003 49,155 26,899 18,636 12,468
Revenue 482,130 73,785 15,498 27,079 2,650
EBITDA 33,559 7,124 1,532 3,388 597
Percent 7.0 % 9.7 % 9.9 % 12.5 % 22.5 %
EBIT 24,105 4,910 1,090 2,327 549
Percent 5.0 % 6.7 % 7.0 % 8.6 % 20.7 %
Balance Sheet          
Total Assets 199,581 40,262 15,901 20,576 1,813
Total Liabilities 119,035 27,305 11,494 16,326 1,347
Shareholders Equity 80,546 12,957 4,406 4,250 466.852

Price history

Comments

No comments yet. Login to comment.