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)
Dollar96Point31
Implied share price

Buy Undervalued by 24.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
EMP.A
Empire Company Limited
WOW
Woolworths Limited
Change
TSCO
Tesco PLC
Change
MGNT
OJSC Magnit
Change
SYY
SYSCO Corporation
Change
7.98 6.54 10.04 6.22 4.67 9.77
All amounts in millions
from last financial year
         
Implied Share Price $96.31 $25.07 £4.60 $110.76 $27.43
Market Cap 2,604 40,308 27,187 21,778 20,457
Net Debt 620 3,916 7,800 1,676 2,329
Enterprise Value (EV) 5,873 44,129 35,021 7,106 22,786
Revenue 16,332 55,268 64,826 14,429 42,380
EBITDA 898 4,396 5,631 1,521 2,332
Percent 5.5 % 8.0 % 8.7 % 10.5 % 5.5 %
EBIT 556 3,500 4,077 1,157 1,890
Percent 3.4 % 6.3 % 6.3 % 8.0 % 4.5 %
Balance Sheet          
Total Assets 6,913 21,581 50,129 7,260 12,094
Total Liabilities 3,516 13,392 33,486 3,993 7,409
Shareholders Equity 3,396 8,188 16,643 3,267 4,685.04

Comments

No comments yet. Login to comment.