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)
Dollar15Point40
Implied share price

Buy Undervalued by 66.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
RET.A
Reitmans (Canada) Limited
TJX
The TJX Companies, Inc.
Change
GPS
The Gap Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
9.21 4.83 10.0 7.62 8.9 9.65
All amounts in millions
from last financial year
         
Implied Share Price $15.40 $47.78 $50.27 $54.26 $63.29
Market Cap 596 37,274 19,389 15,022 14,544
Net Debt -160 -1,273 -264 3,704 -497
Enterprise Value (EV) 437 36,166 19,125 18,675 14,060
Revenue 1,000 25,878 15,651 10,459 9,721
EBITDA 90 3,615 2,510 2,099 1,457
Percent 9.0 % 14.0 % 16.0 % 20.1 % 15.0 %
EBIT 30 3,106 1,950 1,710 1,271
Percent 3.1 % 12.0 % 12.5 % 16.3 % 13.1 %
Balance Sheet          
Total Assets 594 9,511 7,470 6,019 3,670
Total Liabilities 139 5,845 4,576 7,034 1,903
Shareholders Equity 455 3,665 2,894 -1,015 1,766.863

Comments

No comments yet. Login to comment.