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)
Dollar5Point60
Implied share price

Buy Undervalued by 73.4%

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
11.53 6.37 11.26 14.2 12.64 6.77
All amounts in millions
from last financial year
         
Implied Share Price $5.60 $70.25 $72.89 $96.63 $70.63
Market Cap 190 47,286 27,064 22,059 17,620
Net Debt -18 -1,152 3,457 -298 -162
Enterprise Value (EV) 173 47,239 30,521 21,761 17,476
Revenue 207 29,078 10,773 11,041 16,435
EBITDA 27 4,195 2,150 1,721 2,583
Percent 13.1 % 14.4 % 20.0 % 15.6 % 15.7 %
EBIT 19 3,606 1,743 1,488 2,083
Percent 9.3 % 12.4 % 16.2 % 13.5 % 12.7 %
Balance Sheet          
Total Assets 82 11,067 7,198 4,703 7,690
Total Liabilities 19 6,803 7,568 2,423 4,707
Shareholders Equity 63 4,264 -370 2,279 2,983.0

Comments

No comments yet. Login to comment.