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)
Dollar55Point97
Implied share price

Buy Undervalued by 55.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
COH
Coach, Inc.
VFC
V.F. Corporation
Change
UA
Under Armour, Inc.
Change
HBI
Hanesbrands Inc.
Change
LULU
Lululemon Athletica inc.
Change
20.41 12.93 11.79 35.05 16.94 20.53
All amounts in millions
from last financial year
         
Implied Share Price $55.97 $99.80 $22.56 $32.22 $65.34
Market Cap 10,050 23,523 16,087 9,713 9,002
Net Debt -443 910 536 2,284 -501
Enterprise Value (EV) 9,607 24,434 17,857 11,997 9,143
Revenue 4,491 12,376 3,963 5,731 2,060
EBITDA 743 2,072 509 708 445
Percent 16.5 % 16.7 % 12.9 % 12.4 % 21.6 %
EBIT 532 1,800 408 604 369
Percent 11.9 % 14.5 % 10.3 % 10.5 % 17.9 %
Balance Sheet          
Total Assets 4,892 9,639 2,865 5,597 1,314
Total Liabilities 2,209 4,254 1,197 4,321 286
Shareholders Equity 2,682 5,384 1,668 1,275 1,027.482

Price history

Comments

No comments yet. Login to comment.