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?
Dollar2Point76
Implied share price

Sell Overvalued by 26.4%

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
DLTR
Dollar Tree, Inc.
Change
M
Macy's, Inc.
Change
8.38 11.47 7.97 7.01 17.55 5.57
All amounts in millions
from last financial year
         
Implied Share Price $2.76 $76.70 $88.76 $25.87 $70.92
Market Cap 819 225,115 41,230 20,149 12,335
Net Debt -17 41,691 8,714 6,755 6,528
Enterprise Value (EV) 798 267,409 49,944 26,899 18,868
Revenue 552 482,130 73,785 15,498 27,079
EBITDA 69 33,559 7,124 1,532 3,388
Percent 12.6 % 7.0 % 9.7 % 9.9 % 12.5 %
EBIT 63 24,105 4,910 1,090 2,327
Percent 11.6 % 5.0 % 6.7 % 7.0 % 8.6 %
Balance Sheet          
Total Assets 235 199,581 40,262 15,901 20,576
Total Liabilities 70 119,035 27,305 11,494 16,326
Shareholders Equity 164 80,546 12,957 4,406 4,250.0

Comments

No comments yet. Login to comment.