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  

What's this?
Dollar213Point14
Implied share price

Buy Undervalued by 95.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
PVH
Phillips-Van Heusen Corporation
VFC
V.F. Corporation
Change
UA
Under Armour, Inc.
Change
COH
Coach, Inc.
Change
HBI
Hanesbrands Inc.
Change
19.13 11.05 11.79 35.05 12.93 16.94
All amounts in millions
from last financial year
         
Implied Share Price $213.14 $93.39 $21.06 $52.55 $29.81
Market Cap 8,767 23,523 16,087 10,050 9,713
Net Debt 2,637 910 536 -443 2,284
Enterprise Value (EV) 11,405 24,434 17,857 9,607 11,997
Revenue 8,020 12,376 3,963 4,491 5,731
EBITDA 1,031 2,072 509 743 708
Percent 12.9 % 16.7 % 12.9 % 16.5 % 12.4 %
EBIT 774 1,800 408 532 604
Percent 9.7 % 14.5 % 10.3 % 11.9 % 10.5 %
Balance Sheet          
Total Assets 10,673 9,639 2,865 4,892 5,597
Total Liabilities 6,121 4,254 1,197 2,209 4,321
Shareholders Equity 4,552 5,384 1,668 2,682 1,275.891

Price history

Comments

No comments yet. Login to comment.