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?
Dollar52Point06
Implied share price

Buy Undervalued by 19.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
JCG
J. Crew Group, Inc.
TJX
The TJX Companies, Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
NXT
NEXT plc
Change
11.15 9.08 10.58 11.11 12.37 11.19
All amounts in millions
from last financial year
         
Implied Share Price $52.06 $71.58 $81.44 $48.13 £64.07
Market Cap 2,780 45,541 23,476 21,594 9,688
Net Debt -381 -1,152 3,084 -301 565
Enterprise Value (EV) 2,399 44,388 26,560 21,293 10,253
Revenue 1,722 29,078 11,454 11,041 3,999
EBITDA 264 4,195 2,391 1,721 916
Percent 15.3 % 14.4 % 20.9 % 15.6 % 22.9 %
EBIT 214 3,606 1,953 1,488 802
Percent 12.5 % 12.4 % 17.1 % 13.5 % 20.1 %
Balance Sheet          
Total Assets 860 11,128 7,544 4,700 2,282
Total Liabilities 349 6,864 7,526 2,421 1,960
Shareholders Equity 511 4,264 18 2,279 322.0

Price history

Comments

No comments yet. Login to comment.