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)
Dollar5Point61
Implied share price

Within margin of safety Undervalued by 2.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
HLG
Hallenstein Glassons Holdings Limited
TJX
The TJX Companies, Inc.
Change
GPS
The Gap Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
9.05 8.87 9.83 7.43 8.79 9.48
All amounts in millions
from last financial year
         
Implied Share Price $5.61 $46.97 $49.40 $53.08 $62.22
Market Cap 328 36,647 18,909 14,802 14,304
Net Debt -25 -1,273 -264 3,704 -497
Enterprise Value (EV) 299 35,537 18,646 18,456 13,820
Revenue 215 25,878 15,651 10,459 9,721
EBITDA 33 3,615 2,510 2,099 1,457
Percent 15.6 % 14.0 % 16.0 % 20.1 % 15.0 %
EBIT 26 3,106 1,950 1,710 1,271
Percent 12.3 % 12.0 % 12.5 % 16.3 % 13.1 %
Balance Sheet          
Total Assets 88 9,511 7,470 6,019 3,670
Total Liabilities 22 5,845 4,576 7,034 1,903
Shareholders Equity 66 3,665 2,894 -1,015 1,766.863

Comments

No comments yet. Login to comment.