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  

What's this?
Dollar42Point74
Implied share price

Within margin of safety Overvalued by 1.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
JCG
J. Crew Group, Inc.
TJX
The TJX Companies, Inc.
Change
GPS
The Gap Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
8.89 9.08 9.37 6.74 10.01 8.96
All amounts in millions
from last financial year
         
Implied Share Price $42.74 $51.19 $54.36 $53.65 $66.45
Market Cap 2,780 37,711 18,179 18,059 14,161
Net Debt -381 -1,170 -116 3,457 -285
Enterprise Value (EV) 2,399 36,541 18,063 21,516 13,876
Revenue 1,722 27,422 16,148 10,773 10,230
EBITDA 264 3,899 2,681 2,150 1,549
Percent 15.3 % 14.2 % 16.6 % 20.0 % 15.1 %
EBIT 214 3,350 2,145 1,743 1,343
Percent 12.5 % 12.2 % 13.3 % 16.2 % 13.1 %
Balance Sheet          
Total Assets 860 10,201 7,849 7,198 3,896
Total Liabilities 349 5,971 4,787 7,568 1,889
Shareholders Equity 511 4,229 3,062 -370 2,007.302

Price history

Comments

No comments yet. Login to comment.