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)
Dollar6Point18
Implied share price

Buy Undervalued by 114.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
HLG
Hallenstein Glassons Holdings Limited
TJX
The TJX Companies, Inc.
Change
ROST
Ross Stores, Inc.
Change
LTD
Limited Brands, Inc.
Change
GPS
The Gap Inc.
Change
10.69 4.59 11.75 11.82 9.68 4.41
All amounts in millions
from last financial year
         
Implied Share Price $6.18 $70.88 $51.46 $87.64 $56.98
Market Cap 170 51,530 22,814 22,469 9,143
Net Debt -23 -738 -367 3,173 361
Enterprise Value (EV) 146 50,792 22,447 25,642 9,504
Revenue 221 30,944 11,940 12,154 15,797
EBITDA 31 4,321 1,899 2,649 2,154
Percent 14.4 % 14.0 % 15.9 % 21.8 % 13.6 %
EBIT 23 3,704 1,624 2,192 1,562
Percent 10.8 % 12.0 % 13.6 % 18.0 % 9.9 %
Balance Sheet          
Total Assets 86 11,499 4,869 8,493 7,473
Total Liabilities 22 7,192 2,397 8,752 4,928
Shareholders Equity 63 4,307 2,471 -259 2,545.0

Comments

No comments yet. Login to comment.