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)
Dollar96Point96
Implied share price

Buy Undervalued by 39.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
TGT
Target Corporation
WMT
Wal-Mart Stores, Inc.
Change
DLTR
Dollar Tree, Inc.
Change
DOL
Dollarama Inc
Change
M
Macy's, Inc.
Change
9.05 6.83 7.9 16.73 21.73 5.11
All amounts in millions
from last financial year
         
Implied Share Price $96.96 $84.68 $30.16 $38.21 $78.21
Market Cap 39,935 223,302 18,878 12,115 10,784
Net Debt 8,714 41,691 6,755 865 6,528
Enterprise Value (EV) 48,649 264,993 25,634 12,981 17,312
Revenue 73,785 482,130 15,498 2,650 27,079
EBITDA 7,124 33,559 1,532 597 3,388
Percent 9.7 % 7.0 % 9.9 % 22.5 % 12.5 %
EBIT 4,910 24,105 1,090 549 2,327
Percent 6.7 % 5.0 % 7.0 % 20.7 % 8.6 %
Balance Sheet          
Total Assets 40,262 199,581 15,901 1,813 20,576
Total Liabilities 27,305 119,035 11,494 1,347 16,326
Shareholders Equity 12,957 80,546 4,406 466 4,250.0

Price history

Comments

No comments yet. Login to comment.