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)
Dollar193Point72
Implied share price

Buy Undervalued by 403.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
BIG
Big Lots, Inc.
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
DG
Dollar General Corp.
Change
28.01 5.78 44.15 15.95 12.55 10.04
All amounts in millions
from last financial year
         
Implied Share Price $193.72 $172.93 $92.70 $243.31 $164.66
Market Cap 2,240 119,710 70,599 49,475 17,623
Net Debt 110 -7,618 -4,889 -3,472 2,631
Enterprise Value (EV) 2,340 112,092 65,710 46,003 20,248
Revenue 5,400 61,093 14,072 99,137 16,022
EBITDA 404 2,539 4,121 3,667 2,017
Percent 7.5 % 4.2 % 29.3 % 3.7 % 12.6 %
EBIT 298 676 2,921 2,759 1,697
Percent 5.5 % 1.1 % 20.8 % 2.8 % 10.6 %
Balance Sheet          
Total Assets 1,753 32,555 37,074 27,140 10,367
Total Liabilities 995 24,363 16,209 14,779 5,382
Shareholders Equity 758 8,192 20,865 12,361 4,985.33

Price history

Comments

No comments yet. Login to comment.