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  

What's this?
Dollar13Point18
Implied share price

Buy Undervalued by 22.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADGF
Adams Golf, Inc.
MAT
Mattel, Inc.
Change
MAT
Mattel, Inc.
Change
HAS
Hasbro, Inc.
Change
HOG
Harley-Davidson, Inc.
Change
11.9 9.27 14.84 8.93 12.32 11.17
All amounts in millions
from last financial year
         
Implied Share Price $13.18 $24.57 $38.65 $74.50 $55.92
Market Cap 86 10,739 9,851 9,702 9,018
Net Debt -18 1,224 -81 734 6,104
Enterprise Value (EV) 67 11,963 9,770 10,437 15,123
Revenue 96 5,702 5,856 4,447 5,995
EBITDA 7 806 1,093 847 1,353
Percent 7.6 % 14.1 % 18.7 % 19.1 % 22.6 %
EBIT 6 540 927 691 1,155
Percent 7.0 % 9.5 % 15.8 % 15.6 % 19.3 %
Balance Sheet          
Total Assets 80 6,552 5,417 4,720 9,972
Total Liabilities 18 3,919 2,789 3,056 8,133
Shareholders Equity 62 2,633 2,628 1,663 1,839.654

Comments

No comments yet. Login to comment.