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)
Dollar5Point20
Implied share price

Buy Undervalued by 51.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
HLG
Hallenstein Glassons Holdings Limited
TJX
The TJX Companies, Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
GPS
The Gap Inc.
Change
10.67 6.81 10.99 12.33 11.91 6.04
All amounts in millions
from last financial year
         
Implied Share Price $5.20 $61.74 $66.65 $80.14 $67.75
Market Cap 203 44,043 23,057 18,737 16,307
Net Debt -18 -1,170 3,457 -285 -116
Enterprise Value (EV) 184 42,873 26,514 18,452 16,191
Revenue 207 27,422 10,773 10,230 16,148
EBITDA 27 3,899 2,150 1,549 2,681
Percent 13.1 % 14.2 % 20.0 % 15.1 % 16.6 %
EBIT 19 3,350 1,743 1,343 2,145
Percent 9.3 % 12.2 % 16.2 % 13.1 % 13.3 %
Balance Sheet          
Total Assets 82 10,201 7,198 3,896 7,849
Total Liabilities 19 5,971 7,568 1,889 4,787
Shareholders Equity 63 4,229 -370 2,007 3,062.0

Comments

No comments yet. Login to comment.