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)
Dollar69Point68
Implied share price

Buy Undervalued by 723.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
SPLS
Staples, Inc.
AMZN
Amazon.com, Inc.
Change
COST
Costco Wholesale Corporation
Change
ATD.B
Alimentation Couche-Tard Inc.
Change
EBAY
eBay Inc.
Change
34.97 4.39 42.61 14.06 17.14 12.89
All amounts in millions
from last financial year
         
Implied Share Price $69.68 $652.47 $379.92 $136.72 $88.54
Market Cap 5,502 374,394 67,089 36,604 36,444
Net Debt 210 -11,581 -284 2,479 646
Enterprise Value (EV) 5,712 362,813 66,805 39,254 37,090
Revenue 21,059 107,006 116,199 34,144 8,592
EBITDA 1,302 8,514 4,751 2,290 2,877
Percent 6.2 % 8.0 % 4.1 % 6.7 % 33.5 %
EBIT 847 2,233 3,624 1,641 2,197
Percent 4.0 % 2.1 % 3.1 % 4.8 % 25.6 %
Balance Sheet          
Total Assets 10,172 64,747 33,017 12,303 17,755
Total Liabilities 4,796 51,363 22,400 7,260 11,179
Shareholders Equity 5,376 13,384 10,617 5,043 6,576.0

Comments

No comments yet. Login to comment.