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)
Dollar83Point37
Implied share price

Buy Undervalued by 59.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
KSS
Kohl's Corporation
WMT
Wal-Mart Stores, Inc.
Change
TGT
Target Corporation
Change
M
Macy's, Inc.
Change
DLTR
Dollar Tree, Inc.
Change
8.27 5.73 8.35 8.27 6.37 9.8
All amounts in millions
from last financial year
         
Implied Share Price $83.37 $76.40 $69.70 $67.61 $40.93
Market Cap 11,575 254,538 44,727 19,174 10,836
Net Debt 4,016 47,070 17,452 5,094 -128
Enterprise Value (EV) 15,591 303,275 62,160 23,887 10,734
Revenue 19,279 469,162 73,301 27,686 7,394
EBITDA 2,723 36,302 7,513 3,752 1,095
Percent 14.1 % 7.7 % 10.2 % 13.6 % 14.8 %
EBIT 1,890 27,801 5,371 2,666 920
Percent 9.8 % 5.9 % 7.3 % 9.6 % 12.4 %
Balance Sheet          
Total Assets 13,905 203,105 48,163 20,991 2,752
Total Liabilities 7,857 126,762 31,605 14,940 1,084
Shareholders Equity 6,048 76,343 16,558 6,051 1,667.3

Price history

Comments

No comments yet. Login to comment.