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)
Dollar5Point80
Implied share price

Buy Undervalued by 68.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
JST
Just Group Limited
TJX
The TJX Companies, Inc.
Change
ROST
Ross Stores, Inc.
Change
LTD
Limited Brands, Inc.
Change
GPS
The Gap Inc.
Change
10.7 6.66 11.37 13.03 9.0 4.33
All amounts in millions
from last financial year
         
Implied Share Price $5.80 $71.68 $52.16 $88.01 $56.93
Market Cap 694 49,970 25,123 20,655 8,957
Net Debt 85 -832 -367 3,173 361
Enterprise Value (EV) 780 49,137 24,756 23,828 9,318
Revenue 771 30,944 11,940 12,154 15,797
EBITDA 117 4,321 1,899 2,649 2,154
Percent 15.2 % 14.0 % 15.9 % 21.8 % 13.6 %
EBIT 97 3,704 1,624 2,192 1,562
Percent 12.6 % 12.0 % 13.6 % 18.0 % 9.9 %
Balance Sheet          
Total Assets 258 11,490 4,869 8,493 7,473
Total Liabilities 205 7,183 2,397 8,752 4,928
Shareholders Equity 53 4,307 2,471 -259 2,545.0

Comments

No comments yet. Login to comment.