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)
Dollar5Point54
Implied share price

Buy Undervalued by 63.4%

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
11.4 6.72 11.76 13.25 12.51 6.69
All amounts in millions
from last financial year
         
Implied Share Price $5.54 $66.23 $71.94 $86.08 $72.43
Market Cap 200 47,017 25,033 19,666 18,044
Net Debt -18 -1,170 3,457 -285 -116
Enterprise Value (EV) 182 45,847 28,490 19,381 17,928
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.