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?
Dollar11Point62
Implied share price

Buy Undervalued by 3317.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
ZUN
Zungui Haixi Corporation
NKE
NIKE, Inc.
Change
SKX
Skechers USA, Inc.
Change
WWW
Wolverine World Wide, Inc.
Change
TBL
The Timberland Company
Change
16.55 -1.69 17.17 7.25 10.14 11.27
All amounts in millions
from last financial year
         
Implied Share Price $11.62 $52.95 $45.00 $41.63 $60.60
Market Cap 21 92,067 3,349 2,299 2,173
Net Debt -85 -3,402 -423 615 -272
Enterprise Value (EV) -64 88,665 2,926 2,914 1,913
Revenue 163 32,376 3,147 2,691 1,429
EBITDA 38 5,164 403 287 169
Percent 23.4 % 16.0 % 12.8 % 10.7 % 11.9 %
EBIT 37 4,502 350 238 145
Percent 23.1 % 13.9 % 11.1 % 8.9 % 10.2 %
Balance Sheet          
Total Assets 131 21,396 2,039 2,434 892
Total Liabilities 35 9,138 712 1,470 280
Shareholders Equity 96 12,258 1,327 963 611.511

Comments

No comments yet. Login to comment.