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)
Pound4Point09
Implied share price

Buy Undervalued by 10.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
SBRY
J Sainsbury plc
WOW
Woolworths Limited
Change
TSCO
Tesco PLC
Change
SYY
SYSCO Corporation
Change
KR
The Kroger Co.
Change
8.97 8.27 9.66 9.24 7.83 7.86
All amounts in millions
from last financial year
         
Implied Share Price £4.09 $26.04 £4.00 $32.69 $24.57
Market Cap 6,893 34,801 33,381 16,557 12,879
Net Debt 1,593 2,828 9,140 1,871 7,632
Enterprise Value (EV) 8,490 37,630 42,529 18,428 20,511
Revenue 19,964 51,784 56,910 37,243 76,733
EBITDA 1,027 3,895 4,602 2,353 2,610
Percent 5.1 % 7.5 % 8.1 % 6.3 % 3.4 %
EBIT 548 3,097 3,218 1,975 2,228
Percent 2.7 % 6.0 % 5.7 % 5.3 % 2.9 %
Balance Sheet          
Total Assets 10,855 18,487 46,023 10,313 23,093
Total Liabilities 5,889 10,916 31,427 6,486 18,261
Shareholders Equity 4,966 7,570 14,596 3,827 4,832.0

Comments

No comments yet. Login to comment.