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)
Dollar1Point20
Implied share price

Buy Undervalued by 21.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
PPL
Pumpkin Patch Limited
TJX
The TJX Companies, Inc.
Change
GPS
The Gap Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
8.94 7.7 9.56 7.64 8.74 9.39
All amounts in millions
from last financial year
         
Implied Share Price $1.20 $46.69 $48.81 $52.28 $61.87
Market Cap 167 35,823 19,540 14,697 14,183
Net Debt 54 -1,273 -264 3,704 -497
Enterprise Value (EV) 220 34,549 19,176 18,341 13,685
Revenue 300 25,878 15,651 10,459 9,721
EBITDA 28 3,615 2,510 2,099 1,457
Percent 9.5 % 14.0 % 16.0 % 20.1 % 15.0 %
EBIT 18 3,106 1,950 1,710 1,271
Percent 6.0 % 12.0 % 12.5 % 16.3 % 13.1 %
Balance Sheet          
Total Assets 155 9,511 7,470 6,019 3,670
Total Liabilities 122 5,845 4,576 7,034 1,903
Shareholders Equity 33 3,665 2,894 -1,015 1,766.863

Comments

No comments yet. Login to comment.