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  

What's this?
Dollar47Point07
Implied share price

Buy Undervalued by 113.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACQ
AutoCanada Inc.
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
DG
Dollar General Corp.
Change
28.85 15.29 45.39 16.34 12.14 9.87
All amounts in millions
from last financial year
         
Implied Share Price $47.07 $177.61 $95.36 $250.36 $169.84
Market Cap 438 122,870 72,221 47,996 17,276
Net Debt 121 -7,618 -4,889 -3,472 2,631
Enterprise Value (EV) 558 115,252 67,332 44,524 19,901
Revenue 1,008 61,093 14,072 99,137 16,022
EBITDA 36 2,539 4,121 3,667 2,017
Percent 3.6 % 4.2 % 29.3 % 3.7 % 12.6 %
EBIT 32 676 2,921 2,759 1,697
Percent 3.2 % 1.1 % 20.8 % 2.8 % 10.6 %
Balance Sheet          
Total Assets 334 32,555 37,074 27,140 10,367
Total Liabilities 221 24,363 16,209 14,779 5,382
Shareholders Equity 112 8,192 20,865 12,361 4,985.33

Comments

No comments yet. Login to comment.