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)
Pound9Point66
Implied share price

Buy Undervalued by 56.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
CPR
Carpetright plc
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
DG
Dollar General Corp.
Change
29.74 19.36 46.86 15.37 12.34 9.6
All amounts in millions
from last financial year
         
Implied Share Price £9.66 $182.62 $98.22 $257.93 $175.38
Market Cap 418 126,584 68,218 48,777 16,739
Net Debt 19 -7,618 -4,889 -3,473 2,631
Enterprise Value (EV) 437 118,966 63,335 45,265 19,355
Revenue 471 61,093 14,072 99,137 16,022
EBITDA 22 2,539 4,121 3,667 2,017
Percent 4.8 % 4.2 % 29.3 % 3.7 % 12.6 %
EBIT 8 676 2,921 2,759 1,697
Percent 1.7 % 1.1 % 20.8 % 2.8 % 10.6 %
Balance Sheet          
Total Assets 277 32,555 37,074 27,140 10,367
Total Liabilities 206 24,363 16,209 14,779 5,382
Shareholders Equity 70 8,192 20,865 12,361 4,985.33

Comments

No comments yet. Login to comment.