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)
Dollar5Point19
Implied share price

Buy Undervalued by 54.5%

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
10.65 6.66 10.35 12.54 12.3 6.41
All amounts in millions
from last financial year
         
Implied Share Price $5.19 $67.09 $76.58 $89.83 $67.32
Market Cap 199 44,596 26,903 21,405 17,053
Net Debt -18 -1,152 3,084 -298 -162
Enterprise Value (EV) 180 43,444 29,984 21,168 16,891
Revenue 207 29,078 11,454 11,041 16,435
EBITDA 27 4,195 2,391 1,721 2,637
Percent 13.1 % 14.4 % 20.9 % 15.6 % 16.0 %
EBIT 19 3,606 1,953 1,488 2,073
Percent 9.3 % 12.4 % 17.1 % 13.5 % 12.6 %
Balance Sheet          
Total Assets 82 11,128 7,544 4,703 7,690
Total Liabilities 19 6,864 7,526 2,423 4,707
Shareholders Equity 63 4,264 18 2,279 2,983.0

Comments

No comments yet. Login to comment.