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?
Dollar41Point68
Implied share price

Buy Undervalued by 80.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WWW
Wolverine World Wide, Inc.
NKE
NIKE, Inc.
Change
SKX
Skechers USA, Inc.
Change
TBL
The Timberland Company
Change
SHOO
Steven Madden, Ltd.
Change
16.56 10.14 17.17 7.25 11.27 10.36
All amounts in millions
from last financial year
         
Implied Share Price $41.68 $53.00 $45.04 $60.65 $54.55
Market Cap 2,299 92,067 3,349 2,173 2,129
Net Debt 615 -3,402 -423 -272 -104
Enterprise Value (EV) 2,914 88,665 2,926 1,913 2,024
Revenue 2,691 32,376 3,147 1,429 1,405
EBITDA 287 5,164 403 169 195
Percent 10.7 % 16.0 % 12.8 % 11.9 % 13.9 %
EBIT 238 4,502 350 145 174
Percent 8.9 % 13.9 % 11.1 % 10.2 % 12.4 %
Balance Sheet          
Total Assets 2,434 21,396 2,039 892 914
Total Liabilities 1,470 9,138 712 280 235
Shareholders Equity 963 12,258 1,327 611 678.404

Price history

Comments

No comments yet. Login to comment.