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 (switch to Discounted Cash Flow Analysis)
Dollar5Point38
Implied share price

Buy Undervalued by 71.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
HLG
Hallenstein Glassons Holdings Limited
TJX
The TJX Companies, Inc.
Change
GPS
The Gap Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
9.15 5.1 10.35 6.35 8.91 9.28
All amounts in millions
from last financial year
         
Implied Share Price $5.38 $52.37 $55.14 $55.72 $68.07
Market Cap 187 41,538 17,144 15,703 14,654
Net Debt -19 -1,170 -116 3,457 -285
Enterprise Value (EV) 167 40,368 17,035 19,159 14,369
Revenue 220 27,422 16,148 10,773 10,230
EBITDA 32 3,899 2,681 2,150 1,549
Percent 14.9 % 14.2 % 16.6 % 20.0 % 15.1 %
EBIT 25 3,350 2,145 1,743 1,343
Percent 11.5 % 12.2 % 13.3 % 16.2 % 13.1 %
Balance Sheet          
Total Assets 85 10,201 7,849 7,198 3,896
Total Liabilities 18 5,971 4,787 7,568 1,889
Shareholders Equity 66 4,229 3,062 -370 2,007.302

Comments

No comments yet. Login to comment.