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)
Dollar59Point16
Implied share price

Buy Undervalued by 20.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
BC
Brunswick Corporation
MAT
Mattel, Inc.
Change
MAT
Mattel, Inc.
Change
HAS
Hasbro, Inc.
Change
HOG
Harley-Davidson, Inc.
Change
11.9 9.81 14.84 8.93 12.32 11.17
All amounts in millions
from last financial year
         
Implied Share Price $59.16 $24.57 $38.65 $74.50 $55.92
Market Cap 4,440 10,739 9,851 9,702 9,018
Net Debt -220 1,224 -81 734 6,104
Enterprise Value (EV) 4,220 11,963 9,770 10,437 15,123
Revenue 4,105 5,702 5,856 4,447 5,995
EBITDA 430 806 1,093 847 1,353
Percent 10.5 % 14.1 % 18.7 % 19.1 % 22.6 %
EBIT 341 540 927 691 1,155
Percent 8.3 % 9.5 % 15.8 % 15.6 % 19.3 %
Balance Sheet          
Total Assets 3,152 6,552 5,417 4,720 9,972
Total Liabilities 1,871 3,919 2,789 3,056 8,133
Shareholders Equity 1,281 2,633 2,628 1,663 1,839.654

Price history

Comments

No comments yet. Login to comment.