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)
Dollar80Point75
Implied share price

Buy Undervalued by 159.1%

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
DG
Dollar General Corp.
Change
31.91 12.46 38.44 15.28 15.78 12.93
All amounts in millions
from last financial year
         
Implied Share Price $80.75 $615.83 $346.76 $124.39 $249.28
Market Cap 35,191 347,581 72,872 33,738 26,978
Net Debt 646 -11,581 -284 2,479 2,812
Enterprise Value (EV) 35,837 336,000 72,588 36,143 29,791
Revenue 8,592 107,006 116,199 34,144 20,368
EBITDA 2,877 8,742 4,751 2,290 2,304
Percent 33.5 % 8.2 % 4.1 % 6.7 % 11.3 %
EBIT 2,197 2,233 3,624 1,641 1,952
Percent 25.6 % 2.1 % 3.1 % 4.8 % 9.6 %
Balance Sheet          
Total Assets 17,755 64,747 33,017 12,303 11,257
Total Liabilities 11,179 51,363 22,400 7,260 5,880
Shareholders Equity 6,576 13,384 10,617 5,043 5,377.876

Comments

No comments yet. Login to comment.