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)
Dollar400Point58
Implied share price

Buy Undervalued by 161.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
COST
Costco Wholesale Corporation
AMZN
Amazon.com, Inc.
Change
ATD.B
Alimentation Couche-Tard Inc.
Change
EBAY
eBay Inc.
Change
ORLY
O'Reilly Automotive, Inc.
Change
36.88 14.06 42.61 17.14 12.89 16.13
All amounts in millions
from last financial year
         
Implied Share Price $400.58 $686.68 $144.41 $93.39 $656.39
Market Cap 67,089 374,394 36,604 36,444 26,537
Net Debt -284 -11,581 2,479 646 1,273
Enterprise Value (EV) 66,805 362,813 39,254 37,090 27,810
Revenue 116,199 107,006 34,144 8,592 7,966
EBITDA 4,751 8,514 2,290 2,877 1,724
Percent 4.1 % 8.0 % 6.7 % 33.5 % 21.6 %
EBIT 3,624 2,233 1,641 2,197 1,514
Percent 3.1 % 2.1 % 4.8 % 25.6 % 19.0 %
Balance Sheet          
Total Assets 33,017 64,747 12,303 17,755 6,676
Total Liabilities 22,400 51,363 7,260 11,179 4,715
Shareholders Equity 10,617 13,384 5,043 6,576 1,961.314

Comments

No comments yet. Login to comment.