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  

What's this?
Dollar74Point28
Implied share price

Buy Undervalued by 58.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
RGR
Sturm, Ruger & Company
MAT
Mattel, Inc.
Change
HOG
Harley-Davidson, Inc.
Change
MAT
Mattel, Inc.
Change
HAS
Hasbro, Inc.
Change
11.12 6.93 11.71 13.29 8.93 8.78
All amounts in millions
from last financial year
         
Implied Share Price $74.28 $42.42 $41.66 $36.15 $57.41
Market Cap 905 15,442 11,908 9,851 5,704
Net Debt -30 174 3,898 -81 771
Enterprise Value (EV) 874 15,616 15,911 9,770 6,473
Revenue 491 6,420 5,580 5,856 4,088
EBITDA 126 1,333 1,197 1,093 736
Percent 25.7 % 20.8 % 21.5 % 18.7 % 18.0 %
EBIT 111 1,158 1,028 927 586
Percent 22.6 % 18.0 % 18.4 % 15.8 % 14.3 %
Balance Sheet          
Total Assets 174 6,526 9,170 5,417 4,325
Total Liabilities 79 3,459 6,613 2,789 2,818
Shareholders Equity 95 3,067 2,557 2,628 1,507.379

Price history

Comments

No comments yet. Login to comment.