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)
Dollar5Point30
Implied share price

Buy Undervalued by 60.6%

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
JWN
Nordstrom, Inc.
Change
10.89 6.52 11.11 11.53 11.17 8.57
All amounts in millions
from last financial year
         
Implied Share Price $5.30 $69.46 $78.62 $46.30 $94.40
Market Cap 195 47,772 24,481 19,527 13,653
Net Debt -18 -1,152 3,084 -301 2,304
Enterprise Value (EV) 177 46,619 27,565 19,225 15,790
Revenue 207 29,078 11,454 11,041 13,506
EBITDA 27 4,195 2,391 1,721 1,843
Percent 13.1 % 14.4 % 20.9 % 15.6 % 13.6 %
EBIT 19 3,606 1,953 1,488 1,335
Percent 9.3 % 12.4 % 17.1 % 13.5 % 9.9 %
Balance Sheet          
Total Assets 82 11,128 7,544 4,700 9,245
Total Liabilities 19 6,864 7,526 2,421 6,805
Shareholders Equity 63 4,264 18 2,279 2,440.0

Comments

No comments yet. Login to comment.