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?
Dollar48Point75
Implied share price

Buy Undervalued by 12.0%

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
GPS
The Gap Inc.
Change
10.35 9.08 10.52 11.99 11.35 5.96
All amounts in millions
from last financial year
         
Implied Share Price $48.75 $65.08 $74.06 $87.28 $65.39
Market Cap 2,780 45,145 25,575 19,771 15,891
Net Debt -381 -1,152 3,084 -298 -162
Enterprise Value (EV) 2,399 44,156 28,656 19,529 15,729
Revenue 1,722 29,078 11,454 11,041 16,435
EBITDA 264 4,195 2,391 1,721 2,637
Percent 15.3 % 14.4 % 20.9 % 15.6 % 16.0 %
EBIT 214 3,606 1,953 1,488 2,073
Percent 12.5 % 12.4 % 17.1 % 13.5 % 12.6 %
Balance Sheet          
Total Assets 860 11,128 7,544 4,703 7,690
Total Liabilities 349 6,864 7,526 2,423 4,707
Shareholders Equity 511 4,264 18 2,279 2,983.0

Price history

Comments

No comments yet. Login to comment.