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?
Dollar52Point11
Implied share price

Buy Undervalued by 19.8%

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
11.16 9.08 11.35 13.13 12.42 6.46
All amounts in millions
from last financial year
         
Implied Share Price $52.11 $64.87 $70.17 $84.29 $70.91
Market Cap 2,780 45,426 24,769 19,520 17,447
Net Debt -381 -1,170 3,457 -285 -116
Enterprise Value (EV) 2,399 44,255 28,226 19,235 17,331
Revenue 1,722 27,422 10,773 10,230 16,148
EBITDA 264 3,899 2,150 1,549 2,681
Percent 15.3 % 14.2 % 20.0 % 15.1 % 16.6 %
EBIT 214 3,350 1,743 1,343 2,145
Percent 12.5 % 12.2 % 16.2 % 13.1 % 13.3 %
Balance Sheet          
Total Assets 860 10,201 7,198 3,896 7,849
Total Liabilities 349 5,971 7,568 1,889 4,787
Shareholders Equity 511 4,229 -370 2,007 3,062.0

Price history

Comments

No comments yet. Login to comment.