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)
Dollar38Point70
Implied share price

Buy Undervalued by 158.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
JNY
Jones Apparel Group, Inc.
VFC
V.F. Corporation
Change
UA
Under Armour, Inc.
Change
COH
Coach, Inc.
Change
HBI
Hanesbrands Inc.
Change
19.13 9.92 11.79 35.05 12.93 16.94
All amounts in millions
from last financial year
         
Implied Share Price $38.70 $93.39 $21.06 $52.55 $29.81
Market Cap 1,162 23,523 16,087 10,050 9,713
Net Debt 832 910 536 -443 2,284
Enterprise Value (EV) 2,014 24,434 17,857 9,607 11,997
Revenue 3,764 12,376 3,963 4,491 5,731
EBITDA 203 2,072 509 743 708
Percent 5.4 % 16.7 % 12.9 % 16.5 % 12.4 %
EBIT 115 1,800 408 532 604
Percent 3.1 % 14.5 % 10.3 % 11.9 % 10.5 %
Balance Sheet          
Total Assets 2,511 9,639 2,865 4,892 5,597
Total Liabilities 1,529 4,254 1,197 2,209 4,321
Shareholders Equity 982 5,384 1,668 2,682 1,275.891

Price history

Comments

No comments yet. Login to comment.