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)
Dollar1Point60
Implied share price

Buy Undervalued by 88.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
PPL
Pumpkin Patch Limited
TJX
The TJX Companies, Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
JWN
Nordstrom, Inc.
Change
9.25 5.73 9.37 8.73 10.49 8.24
All amounts in millions
from last financial year
         
Implied Share Price $1.60 $34.01 $47.93 $46.20 $57.76
Market Cap 143 25,954 13,323 11,877 10,634
Net Debt 60 -1,027 1,377 -687 1,275
Enterprise Value (EV) 203 24,927 14,700 11,190 11,909
Revenue 338 21,942 9,613 7,866 9,700
EBITDA 35 2,661 1,684 1,067 1,445
Percent 10.5 % 12.1 % 17.5 % 13.6 % 14.9 %
EBIT 24 2,203 1,290 906 1,118
Percent 7.2 % 10.0 % 13.4 % 11.5 % 11.5 %
Balance Sheet          
Total Assets 205 7,971 6,451 3,116 7,462
Total Liabilities 172 4,871 4,975 1,783 5,441
Shareholders Equity 32 3,099 1,476 1,332 2,021.0

Comments

No comments yet. Login to comment.