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)
Dollar59Point27
Implied share price

Buy Undervalued by 54.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
BBY
Best Buy Co., Inc.
CPW
Carphone Warehouse Group plc
Change
JBH
JB Hi-Fi Limited
Change
GME
GameStop Corp.
Change
DXNS
Dixons Retail PLC
Change
7.75 4.76 7.29 13.11 3.42 5.96
All amounts in millions
from last financial year
         
Implied Share Price $59.27 £3.87 $17.34 $61.56 £0.68
Market Cap 12,142 4,183 3,392 2,882 2,119
Net Debt -1,547 267 57 -104 -62
Enterprise Value (EV) 10,595 4,445 3,441 2,777 1,903
Revenue 39,528 9,738 3,954 9,363 7,217
EBITDA 2,227 610 262 812 319
Percent 5.6 % 6.3 % 6.6 % 8.7 % 4.4 %
EBIT 1,570 433 221 654 202
Percent 4.0 % 4.4 % 5.6 % 7.0 % 2.8 %
Balance Sheet          
Total Assets 13,519 6,929 992 4,330 2,515
Total Liabilities 9,141 4,069 587 2,249 2,502
Shareholders Equity 4,378 2,860 404 2,081 12.8

Price history

Comments

No comments yet. Login to comment.