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?
Dollar69Point35
Implied share price

Buy Undervalued by 231066.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ZA
Zuoan Fashion Ltd (ADR)
VFC
V.F. Corporation
Change
UA
Under Armour, Inc.
Change
COH
Coach, Inc.
Change
HBI
Hanesbrands Inc.
Change
19.13 -30.24 11.79 35.05 12.93 16.94
All amounts in millions
from last financial year
         
Implied Share Price $69.35 $93.39 $21.06 $52.55 $29.81
Market Cap 0 23,523 16,087 10,050 9,713
Net Debt -1,181 910 536 -443 2,284
Enterprise Value (EV) -1,181 24,434 17,857 9,607 11,997
Revenue 949 12,376 3,963 4,491 5,731
EBITDA 39 2,072 509 743 708
Percent 4.1 % 16.7 % 12.9 % 16.5 % 12.4 %
EBIT 26 1,800 408 532 604
Percent 2.8 % 14.5 % 10.3 % 11.9 % 10.5 %
Balance Sheet          
Total Assets 1,735 9,639 2,865 4,892 5,597
Total Liabilities 285 4,254 1,197 2,209 4,321
Shareholders Equity 1,449 5,384 1,668 2,682 1,275.891

Price history

Comments

No comments yet. Login to comment.