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?
Dollar43Point99
Implied share price

Within margin of safety Undervalued by 1.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
JCG
J. Crew Group, Inc.
TJX
The TJX Companies, Inc.
Change
GPS
The Gap Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
9.2 9.08 10.0 7.62 8.79 9.65
All amounts in millions
from last financial year
         
Implied Share Price $43.99 $47.69 $50.17 $54.13 $63.17
Market Cap 2,780 37,274 19,389 14,802 14,544
Net Debt -381 -1,273 -264 3,704 -497
Enterprise Value (EV) 2,399 36,166 19,125 18,456 14,060
Revenue 1,722 25,878 15,651 10,459 9,721
EBITDA 264 3,615 2,510 2,099 1,457
Percent 15.3 % 14.0 % 16.0 % 20.1 % 15.0 %
EBIT 214 3,106 1,950 1,710 1,271
Percent 12.5 % 12.0 % 12.5 % 16.3 % 13.1 %
Balance Sheet          
Total Assets 860 9,511 7,470 6,019 3,670
Total Liabilities 349 5,845 4,576 7,034 1,903
Shareholders Equity 511 3,665 2,894 -1,015 1,766.863

Price history

Comments

No comments yet. Login to comment.