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)
Dollar99Point13
Implied share price

Buy Undervalued by 80.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
EBAY
eBay Inc.
AMZN
Amazon.com, Inc.
Change
COST
Costco Wholesale Corporation
Change
DG
Dollar General Corp.
Change
AZO
AutoZone, Inc.
Change
25.88 13.89 34.07 12.25 9.42 10.6
All amounts in millions
from last financial year
         
Implied Share Price $99.13 $250.54 $237.36 $165.26 $1436.12
Market Cap 71,167 149,505 49,926 17,181 17,149
Net Debt -4,885 -7,266 -930 2,313 4,044
Enterprise Value (EV) 66,282 141,953 48,996 19,494 21,194
Revenue 16,047 74,452 105,156 17,504 9,147
EBITDA 4,771 4,166 3,999 2,069 2,000
Percent 29.7 % 5.6 % 3.8 % 11.8 % 21.9 %
EBIT 3,371 745 3,053 1,736 1,773
Percent 21.0 % 1.0 % 2.9 % 9.9 % 19.4 %
Balance Sheet          
Total Assets 41,488 40,159 30,283 10,867 6,892
Total Liabilities 17,841 30,413 19,450 5,465 8,579
Shareholders Equity 23,647 9,746 10,833 5,402 -1,687.319

Comments

No comments yet. Login to comment.