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)
Dollar1Point64
Implied share price

Buy Undervalued by 86.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
PPL
Pumpkin Patch Limited
TJX
The TJX Companies, Inc.
Change
ROST
Ross Stores, Inc.
Change
LTD
Limited Brands, Inc.
Change
GPS
The Gap Inc.
Change
9.5 5.88 10.23 11.3 9.05 6.25
All amounts in millions
from last financial year
         
Implied Share Price $1.64 $38.70 $53.51 $48.58 $40.06
Market Cap 148 30,823 14,324 13,445 12,989
Net Debt 60 -814 -500 2,603 -220
Enterprise Value (EV) 208 30,009 13,823 16,048 12,769
Revenue 338 23,191 8,608 10,364 14,549
EBITDA 35 2,932 1,223 1,774 2,044
Percent 10.5 % 12.6 % 14.2 % 17.1 % 14.0 %
EBIT 24 2,447 1,063 1,383 1,454
Percent 7.2 % 10.6 % 12.4 % 13.3 % 10.0 %
Balance Sheet          
Total Assets 205 8,281 3,301 6,108 7,422
Total Liabilities 172 5,072 1,808 5,971 4,667
Shareholders Equity 32 3,209 1,493 137 2,755.0

Comments

No comments yet. Login to comment.