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)
Dollar123Point21
Implied share price

Buy Undervalued by 112.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
EBAY
eBay Inc.
AMZN
Amazon.com, Inc.
Change
COST
Costco Wholesale Corporation
Change
ATD.B
Alimentation Couche-Tard Inc.
Change
ORLY
O'Reilly Automotive, Inc.
Change
29.51 13.62 37.46 14.44 18.03 16.2
All amounts in millions
from last financial year
         
Implied Share Price $123.21 $334.03 $289.98 $78.12 $415.08
Market Cap 70,380 196,140 63,576 26,309 22,579
Net Debt -2,442 -4,927 -2,215 2,095 1,146
Enterprise Value (EV) 67,944 191,213 61,361 28,364 23,725
Revenue 17,902 88,988 112,640 37,956 7,216
EBITDA 4,990 5,105 4,249 1,573 1,464
Percent 27.9 % 5.7 % 3.8 % 4.1 % 20.3 %
EBIT 3,514 178 3,220 985 1,270
Percent 19.6 % 0.2 % 2.9 % 2.6 % 17.6 %
Balance Sheet          
Total Assets 45,132 54,505 33,024 10,545 6,540
Total Liabilities 25,226 43,764 20,721 6,582 4,521
Shareholders Equity 19,906 10,741 12,303 3,962 2,018.418

Comments

No comments yet. Login to comment.