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?
Dollar2Point36
Implied share price

Sell Overvalued by 10.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
BGR
Briscoe Group Limited
WMT
Wal-Mart Stores, Inc.
Change
TGT
Target Corporation
Change
M
Macy's, Inc.
Change
DLTR
Dollar Tree, Inc.
Change
8.27 9.5 8.35 7.91 6.96 10.26
All amounts in millions
from last financial year
         
Implied Share Price $2.36 $76.21 $63.58 $73.25 $44.03
Market Cap 572 248,411 37,977 21,434 11,420
Net Debt -84 50,014 13,087 4,918 502
Enterprise Value (EV) 486 298,424 51,064 26,352 11,922
Revenue 483 476,294 72,596 27,931 7,840
EBITDA 51 35,742 6,452 3,786 1,161
Percent 10.6 % 7.5 % 8.9 % 13.6 % 14.8 %
EBIT 45 26,872 4,229 2,766 970
Percent 9.4 % 5.6 % 5.8 % 9.9 % 12.4 %
Balance Sheet          
Total Assets 215 204,751 44,553 21,634 2,771
Total Liabilities 74 128,496 28,322 15,385 1,601
Shareholders Equity 140 76,255 16,231 6,249 1,170.7

Comments

No comments yet. Login to comment.