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)
Dollar3Point12
Implied share price

Sell Overvalued by 21.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
DJS
David Jones Limited
WMT
Wal-Mart Stores, Inc.
Change
TGT
Target Corporation
Change
DLTR
Dollar Tree, Inc.
Change
DOL
Dollarama Inc
Change
8.89 11.26 7.9 6.83 16.73 21.73
All amounts in millions
from last financial year
         
Implied Share Price $3.12 $82.98 $95.02 $29.14 $37.42
Market Cap 2,623 223,302 39,935 18,878 12,115
Net Debt 85 41,691 8,714 6,755 865
Enterprise Value (EV) 2,223 264,993 48,649 25,634 12,981
Revenue 1,845 482,130 73,785 15,498 2,650
EBITDA 197 33,559 7,124 1,532 597
Percent 10.7 % 7.0 % 9.7 % 9.9 % 22.5 %
EBIT 140 24,105 4,910 1,090 549
Percent 7.6 % 5.0 % 6.7 % 7.0 % 20.7 %
Balance Sheet          
Total Assets 1,237 199,581 40,262 15,901 1,813
Total Liabilities 436 119,035 27,305 11,494 1,347
Shareholders Equity 801 80,546 12,957 4,406 466.852

Comments

No comments yet. Login to comment.