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)
Dollar21Point49
Implied share price

Sell Overvalued by 29.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
JWN
Nordstrom, Inc.
TJX
The TJX Companies, Inc.
Change
GPS
The Gap Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
5.69 7.38 6.36 3.47 6.9 6.39
All amounts in millions
from last financial year
         
Implied Share Price $21.49 $36.84 $25.68 $19.53 $46.06
Market Cap 6,643 16,383 11,196 7,892 6,239
Net Debt 1,818 -952 -2,573 921 -620
Enterprise Value (EV) 8,461 15,430 8,623 8,813 5,618
Revenue 8,627 20,288 14,197 8,632 7,184
EBITDA 1,147 2,426 2,484 1,278 879
Percent 13.3 % 12.0 % 17.5 % 14.8 % 12.2 %
EBIT 834 1,991 1,829 885 726
Percent 9.7 % 9.8 % 12.9 % 10.3 % 10.1 %
Balance Sheet          
Total Assets 6,579 7,463 7,985 7,173 2,768
Total Liabilities 5,007 4,574 3,094 4,990 1,611
Shareholders Equity 1,572 2,889 4,891 2,183 1,157.293

Price history

Comments

No comments yet. Login to comment.