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)
Dollar6Point50
Implied share price

Buy Undervalued by 120.3%

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
NXT
NEXT plc
Change
11.29 4.72 10.57 11.59 12.37 11.5
All amounts in millions
from last financial year
         
Implied Share Price $6.50 $72.47 $82.61 $48.73 £64.93
Market Cap 174 45,501 24,619 21,594 9,974
Net Debt -23 -1,152 3,084 -301 565
Enterprise Value (EV) 150 44,348 27,703 21,293 10,539
Revenue 221 29,078 11,454 11,041 3,999
EBITDA 31 4,195 2,391 1,721 916
Percent 14.4 % 14.4 % 20.9 % 15.6 % 22.9 %
EBIT 23 3,606 1,953 1,488 802
Percent 10.8 % 12.4 % 17.1 % 13.5 % 20.1 %
Balance Sheet          
Total Assets 86 11,128 7,544 4,700 2,282
Total Liabilities 22 6,864 7,526 2,421 1,960
Shareholders Equity 63 4,264 18 2,279 322.0

Comments

No comments yet. Login to comment.