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  

What's this?
Dollar34Point83
Implied share price

Buy Undervalued by 174.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
LNF
Leon's Furniture Ltd.
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
DG
Dollar General Corp.
Change
29.74 8.98 46.86 15.37 12.34 9.6
All amounts in millions
from last financial year
         
Implied Share Price $34.83 $182.62 $98.22 $257.93 $175.38
Market Cap 897 126,584 68,218 48,777 16,739
Net Debt -221 -7,618 -4,889 -3,473 2,631
Enterprise Value (EV) 675 118,966 63,335 45,265 19,355
Revenue 682 61,093 14,072 99,137 16,022
EBITDA 75 2,539 4,121 3,667 2,017
Percent 11.0 % 4.2 % 29.3 % 3.7 % 12.6 %
EBIT 60 676 2,921 2,759 1,697
Percent 8.8 % 1.1 % 20.8 % 2.8 % 10.6 %
Balance Sheet          
Total Assets 585 32,555 37,074 27,140 10,367
Total Liabilities 133 24,363 16,209 14,779 5,382
Shareholders Equity 452 8,192 20,865 12,361 4,985.33

Comments

No comments yet. Login to comment.