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)
Dollar38Point37
Implied share price

Buy Undervalued by 31.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
MAT
Mattel, Inc.
MAT
Mattel, Inc.
Change
HOG
Harley-Davidson, Inc.
Change
HAS
Hasbro, Inc.
Change
HAS
Hasbro, Inc.
Change
11.81 8.93 12.22 14.13 9.35 6.95
All amounts in millions
from last financial year
         
Implied Share Price $38.37 $45.07 $45.31 $61.52 $61.91
Market Cap 9,851 16,112 12,912 6,142 4,420
Net Debt -81 174 3,898 771 684
Enterprise Value (EV) 9,770 16,286 16,924 6,893 5,104
Revenue 5,856 6,420 5,580 4,088 4,002
EBITDA 1,093 1,333 1,197 736 734
Percent 18.7 % 20.8 % 21.5 % 18.0 % 18.3 %
EBIT 927 1,158 1,028 586 587
Percent 15.8 % 18.0 % 18.4 % 14.3 % 14.7 %
Balance Sheet          
Total Assets 5,417 6,526 9,170 4,325 4,093
Total Liabilities 2,789 3,459 6,613 2,818 2,477
Shareholders Equity 2,628 3,067 2,557 1,507 1,615.42

Price history

Comments

No comments yet. Login to comment.