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)
Dollar223Point98
Implied share price

Sell Overvalued by 19.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
SHW
Sherwin-Williams Company
HD
The Home Depot, Inc.
Change
LOW
Lowe's Companies, Inc.
Change
TSCO
Tractor Supply Company
Change
KGF
Kingfisher plc
Change
12.35 15.12 13.0 11.36 11.84 8.06
All amounts in millions
from last financial year
         
Implied Share Price $223.98 $120.97 $78.85 $70.76 £5.54
Market Cap 25,672 158,289 62,424 9,058 8,299
Net Debt 1,744 19,000 12,171 104 -483
Enterprise Value (EV) 27,416 177,289 74,595 9,162 7,821
Revenue 11,339 88,519 59,074 6,226 10,441
EBITDA 1,813 13,637 6,568 774 970
Percent 16.0 % 15.4 % 11.1 % 12.4 % 9.3 %
EBIT 1,614 11,774 4,981 650 730
Percent 14.2 % 13.3 % 8.4 % 10.4 % 7.0 %
Balance Sheet          
Total Assets 5,778 41,973 31,266 2,370 9,694
Total Liabilities 4,911 35,657 23,612 977 3,508
Shareholders Equity 867 6,316 7,654 1,393 6,186.0

Price history

Comments

No comments yet. Login to comment.