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)
Dollar49Point49
Implied share price

Buy Undervalued by 144.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
SWY
Safeway Inc.
WOW
Woolworths Limited
Change
TSCO
Tesco PLC
Change
SYY
SYSCO Corporation
Change
KR
The Kroger Co.
Change
9.0 4.69 9.61 8.89 8.76 8.16
All amounts in millions
from last financial year
         
Implied Share Price $49.49 $24.03 £4.02 $31.87 $24.70
Market Cap 7,727 31,806 31,765 18,309 13,663
Net Debt 4,430 2,412 9,140 1,389 7,632
Enterprise Value (EV) 12,157 34,218 40,905 19,699 21,295
Revenue 40,850 49,697 56,910 36,853 76,733
EBITDA 2,590 3,559 4,602 2,249 2,610
Percent 6.3 % 7.2 % 8.1 % 6.1 % 3.4 %
EBIT 1,419 2,829 3,218 1,872 2,228
Percent 3.5 % 5.7 % 5.7 % 5.1 % 2.9 %
Balance Sheet          
Total Assets 14,963 17,084 46,023 10,216 23,093
Total Liabilities 10,017 10,272 31,427 6,766 18,261
Shareholders Equity 4,946 6,812 14,596 3,449 4,832.0

Price history

Comments

No comments yet. Login to comment.