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)
Dollar6Point06
Implied share price

Buy Undervalued by 118.8%

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
NXT
NEXT plc
Change
10.47 4.39 11.41 10.89 8.05 9.04
All amounts in millions
from last financial year
         
Implied Share Price $6.06 $69.33 $50.42 $85.61 £63.53
Market Cap 164 49,967 21,054 18,161 8,060
Net Debt -23 -738 -367 3,173 891
Enterprise Value (EV) 140 49,315 20,687 21,334 8,951
Revenue 221 30,944 11,940 12,154 4,176
EBITDA 31 4,321 1,899 2,649 990
Percent 14.4 % 14.0 % 15.9 % 21.8 % 23.7 %
EBIT 23 3,704 1,624 2,192 872
Percent 10.8 % 12.0 % 13.6 % 18.0 % 20.9 %
Balance Sheet          
Total Assets 86 11,499 4,869 8,493 2,330
Total Liabilities 22 7,192 2,397 8,752 2,018
Shareholders Equity 63 4,307 2,471 -259 311.8

Comments

No comments yet. Login to comment.