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)
Dollar25Point34
Implied share price

Buy Undervalued by 19.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
LOW
Lowe's Companies, Inc.
HD
The Home Depot, Inc.
Change
SHW
Sherwin-Williams Company
Change
KGF
Kingfisher plc
Change
TSCO
Tractor Supply Company
Change
8.51 7.25 8.54 9.54 6.38 9.32
All amounts in millions
from last financial year
         
Implied Share Price $25.34 $28.46 $61.30 £2.99 $63.48
Market Cap 30,227 48,024 7,626 5,219 2,508
Net Debt 4,023 8,255 748 270 -171
Enterprise Value (EV) 34,250 56,279 8,374 5,489 2,337
Revenue 47,220 66,176 7,094 10,503 3,206
EBITDA 4,726 6,588 878 860 250
Percent 10.0 % 10.0 % 12.4 % 8.2 % 7.8 %
EBIT 3,112 4,881 707 600 184
Percent 6.6 % 7.4 % 10.0 % 5.7 % 5.8 %
Balance Sheet          
Total Assets 33,005 40,877 4,323 9,846 1,230
Total Liabilities 13,936 21,484 2,832 4,901 497
Shareholders Equity 19,069 19,393 1,490 4,945 733.203

Price history

Comments

No comments yet. Login to comment.