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?
Dollar36Point04
Implied share price

Buy Undervalued by 110.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ZUMZ
Zumiez Inc.
TJX
The TJX Companies, Inc.
Change
ROST
Ross Stores, Inc.
Change
LTD
Limited Brands, Inc.
Change
GPS
The Gap Inc.
Change
10.7 4.55 11.37 13.03 9.0 4.33
All amounts in millions
from last financial year
         
Implied Share Price $36.04 $71.68 $52.16 $88.01 $56.93
Market Cap 424 49,970 25,123 20,655 8,957
Net Debt -75 -832 -367 3,173 361
Enterprise Value (EV) 348 49,137 24,756 23,828 9,318
Revenue 804 30,944 11,940 12,154 15,797
EBITDA 76 4,321 1,899 2,649 2,154
Percent 9.5 % 14.0 % 15.9 % 21.8 % 13.6 %
EBIT 46 3,704 1,624 2,192 1,562
Percent 5.7 % 12.0 % 13.6 % 18.0 % 9.9 %
Balance Sheet          
Total Assets 414 11,490 4,869 8,493 7,473
Total Liabilities 117 7,183 2,397 8,752 4,928
Shareholders Equity 296 4,307 2,471 -259 2,545.0

Comments

No comments yet. Login to comment.