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?
Dollar49Point53
Implied share price

Buy Undervalued by 13.8%

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
GPS
The Gap Inc.
Change
10.53 9.08 11.45 11.82 9.68 4.45
All amounts in millions
from last financial year
         
Implied Share Price $49.53 $69.82 $50.71 $86.18 $56.12
Market Cap 2,780 50,237 22,814 22,469 9,222
Net Debt -381 -738 -367 3,173 361
Enterprise Value (EV) 2,399 49,499 22,447 25,642 9,583
Revenue 1,722 30,944 11,940 12,154 15,797
EBITDA 264 4,321 1,899 2,649 2,154
Percent 15.3 % 14.0 % 15.9 % 21.8 % 13.6 %
EBIT 214 3,704 1,624 2,192 1,562
Percent 12.5 % 12.0 % 13.6 % 18.0 % 9.9 %
Balance Sheet          
Total Assets 860 11,499 4,869 8,493 7,473
Total Liabilities 349 7,192 2,397 8,752 4,928
Shareholders Equity 511 4,307 2,471 -259 2,545.0

Price history

Comments

No comments yet. Login to comment.