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)
Dollar4Point38
Implied share price

Buy Undervalued by 212.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
MHI
Michael Hill International Limited
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
DG
Dollar General Corp.
Change
28.83 9.46 45.39 16.43 12.38 10.04
All amounts in millions
from last financial year
         
Implied Share Price $4.38 $177.51 $95.30 $250.20 $169.72
Market Cap 535 122,870 72,611 48,882 17,617
Net Debt 21 -7,618 -4,889 -3,472 2,631
Enterprise Value (EV) 556 115,252 67,722 45,410 20,242
Revenue 512 61,093 14,072 99,137 16,022
EBITDA 58 2,539 4,121 3,667 2,017
Percent 11.5 % 4.2 % 29.3 % 3.7 % 12.6 %
EBIT 46 676 2,921 2,759 1,697
Percent 9.1 % 1.1 % 20.8 % 2.8 % 10.6 %
Balance Sheet          
Total Assets 323 32,555 37,074 27,140 10,367
Total Liabilities 129 24,363 16,209 14,779 5,382
Shareholders Equity 194 8,192 20,865 12,361 4,985.33

Comments

No comments yet. Login to comment.