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)
Dollar114Point02
Implied share price

Buy Undervalued by 101.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
VFC
V.F. Corporation
UA
Under Armour, Inc.
Change
COH
Coach, Inc.
Change
HBI
Hanesbrands Inc.
Change
LULU
Lululemon Athletica inc.
Change
23.26 11.79 35.05 12.93 16.94 20.53
All amounts in millions
from last financial year
         
Implied Share Price $114.02 $25.87 $63.55 $37.56 $73.98
Market Cap 23,523 16,087 10,050 9,713 9,002
Net Debt 910 536 -443 2,284 -501
Enterprise Value (EV) 24,434 17,857 9,607 11,997 9,143
Revenue 12,376 3,963 4,491 5,731 2,060
EBITDA 2,072 509 743 708 445
Percent 16.7 % 12.9 % 16.5 % 12.4 % 21.6 %
EBIT 1,800 408 532 604 369
Percent 14.5 % 10.3 % 11.9 % 10.5 % 17.9 %
Balance Sheet          
Total Assets 9,639 2,865 4,892 5,597 1,314
Total Liabilities 4,254 1,197 2,209 4,321 286
Shareholders Equity 5,384 1,668 2,682 1,275 1,027.482

Price history

Comments

No comments yet. Login to comment.