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)
Dollar58Point33
Implied share price

Buy Undervalued by 159.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
GPS
The Gap Inc.
TJX
The TJX Companies, Inc.
Change
ROST
Ross Stores, Inc.
Change
LTD
Limited Brands, Inc.
Change
FL
Foot Locker, Inc.
Change
10.96 4.33 11.37 13.03 9.0 7.36
All amounts in millions
from last financial year
         
Implied Share Price $58.33 $73.39 $53.41 $90.41 $96.66
Market Cap 8,957 49,970 25,123 20,655 8,939
Net Debt 361 -832 -367 3,173 -891
Enterprise Value (EV) 9,318 49,137 24,756 23,828 8,048
Revenue 15,797 30,944 11,940 12,154 7,412
EBITDA 2,154 4,321 1,899 2,649 1,094
Percent 13.6 % 14.0 % 15.9 % 21.8 % 14.8 %
EBIT 1,562 3,704 1,624 2,192 946
Percent 9.9 % 12.0 % 13.6 % 18.0 % 12.8 %
Balance Sheet          
Total Assets 7,473 11,490 4,869 8,493 3,775
Total Liabilities 4,928 7,183 2,397 8,752 1,222
Shareholders Equity 2,545 4,307 2,471 -259 2,553.0

Price history

Comments

No comments yet. Login to comment.