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)
Dollar50Point88
Implied share price

Sell Overvalued by 34.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
WFMI
Whole Foods Market, Inc.
KR
The Kroger Co.
Change
WOW
Woolworths Limited
Change
L
Loblaw Companies Limited
Change
SYY
SYSCO Corporation
Change
10.06 15.68 7.33 8.87 12.1 12.2
All amounts in millions
from last financial year
         
Implied Share Price $50.88 $47.64 $26.16 $53.18 $39.87
Market Cap 13,934 29,722 29,091 28,016 27,584
Net Debt -636 11,801 3,422 10,622 3,516
Enterprise Value (EV) 13,240 41,523 32,514 38,638 31,100
Revenue 10,107 109,830 58,275 45,394 50,366
EBITDA 844 5,665 3,663 3,193 2,548
Percent 8.4 % 5.2 % 6.3 % 7.0 % 5.1 %
EBIT 557 3,576 2,587 1,601 1,886
Percent 5.5 % 3.3 % 4.4 % 3.5 % 3.7 %
Balance Sheet          
Total Assets 4,292 33,897 23,502 33,939 16,721
Total Liabilities 1,300 27,077 15,031 20,788 13,242
Shareholders Equity 2,991 6,820 8,470 13,151 3,479.608

Comments

No comments yet. Login to comment.