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?
Dollar49Point20
Implied share price

Buy Undervalued by 13.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
JCG
J. Crew Group, Inc.
TJX
The TJX Companies, Inc.
Change
ROST
Ross Stores, Inc.
Change
LTD
Limited Brands, Inc.
Change
NXT
NEXT plc
Change
10.46 9.08 11.38 10.89 8.05 9.04
All amounts in millions
from last financial year
         
Implied Share Price $49.20 $69.22 $50.34 $85.46 £63.42
Market Cap 2,780 49,834 21,054 18,161 8,060
Net Debt -381 -738 -367 3,173 891
Enterprise Value (EV) 2,399 49,182 20,687 21,334 8,951
Revenue 1,722 30,944 11,940 12,154 4,176
EBITDA 264 4,321 1,899 2,649 990
Percent 15.3 % 14.0 % 15.9 % 21.8 % 23.7 %
EBIT 214 3,704 1,624 2,192 872
Percent 12.5 % 12.0 % 13.6 % 18.0 % 20.9 %
Balance Sheet          
Total Assets 860 11,499 4,869 8,493 2,330
Total Liabilities 349 7,192 2,397 8,752 2,018
Shareholders Equity 511 4,307 2,471 -259 311.8

Price history

Comments

No comments yet. Login to comment.