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)
Dollar2Point57
Implied share price

Buy Undervalued by 112.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BBG
Billabong International Limited
MAT
Mattel, Inc.
Change
MAT
Mattel, Inc.
Change
HAS
Hasbro, Inc.
Change
HOG
Harley-Davidson, Inc.
Change
11.9 7.28 14.84 8.93 12.32 11.17
All amounts in millions
from last financial year
         
Implied Share Price $2.57 $24.57 $38.65 $74.50 $55.92
Market Cap 238 10,739 9,851 9,702 9,018
Net Debt 185 1,224 -81 734 6,104
Enterprise Value (EV) 424 11,963 9,770 10,437 15,123
Revenue 1,103 5,702 5,856 4,447 5,995
EBITDA 58 806 1,093 847 1,353
Percent 5.3 % 14.1 % 18.7 % 19.1 % 22.6 %
EBIT 29 540 927 691 1,155
Percent 2.7 % 9.5 % 15.8 % 15.6 % 19.3 %
Balance Sheet          
Total Assets 744 6,552 5,417 4,720 9,972
Total Liabilities 484 3,919 2,789 3,056 8,133
Shareholders Equity 259 2,633 2,628 1,663 1,839.654

Comments

No comments yet. Login to comment.