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?
Dollar106Point56
Implied share price

Buy Undervalued by 581.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
BKS
Barnes & Noble, Inc.
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
SPLS
Staples, Inc.
Change
20.98 3.94 34.0 11.53 9.56 7.23
All amounts in millions
from last financial year
         
Implied Share Price $106.56 $87.10 $40.63 $122.92 $56.44
Market Cap 871 59,332 31,531 25,377 13,441
Net Debt 299 -6,257 -4,943 -1,424 1,151
Enterprise Value (EV) 1,171 53,075 26,587 23,953 14,593
Revenue 5,810 24,509 8,727 71,422 24,275
EBITDA 297 1,561 2,305 2,505 2,019
Percent 5.1 % 6.4 % 26.4 % 3.5 % 8.3 %
EBIT 89 1,129 1,494 1,777 1,466
Percent 1.5 % 4.6 % 17.1 % 2.5 % 6.0 %
Balance Sheet          
Total Assets 3,705 13,813 18,408 21,979 13,717
Total Liabilities 2,803 8,556 4,620 11,961 6,945
Shareholders Equity 901 5,257 13,787 10,018 6,771.886

Price history

Comments

No comments yet. Login to comment.