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)
Dollar90Point08
Implied share price

Buy Undervalued by 179.1%

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
ORLY
O'Reilly Automotive, Inc.
Change
35.57 12.89 42.61 14.06 17.14 16.13
All amounts in millions
from last financial year
         
Implied Share Price $90.08 $663.31 $386.47 $139.16 $632.76
Market Cap 36,444 374,394 67,089 36,604 26,537
Net Debt 646 -11,581 -284 2,479 1,273
Enterprise Value (EV) 37,090 362,813 66,805 39,254 27,810
Revenue 8,592 107,006 116,199 34,144 7,966
EBITDA 2,877 8,514 4,751 2,290 1,724
Percent 33.5 % 8.0 % 4.1 % 6.7 % 21.6 %
EBIT 2,197 2,233 3,624 1,641 1,514
Percent 25.6 % 2.1 % 3.1 % 4.8 % 19.0 %
Balance Sheet          
Total Assets 17,755 64,747 33,017 12,303 6,676
Total Liabilities 11,179 51,363 22,400 7,260 4,715
Shareholders Equity 6,576 13,384 10,617 5,043 1,961.314

Comments

No comments yet. Login to comment.