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)
Dollar88Point53
Implied share price

Buy Undervalued by 22.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
LTD
Limited Brands, Inc.
TJX
The TJX Companies, Inc.
Change
ROST
Ross Stores, Inc.
Change
GPS
The Gap Inc.
Change
FL
Foot Locker, Inc.
Change
10.75 9.0 11.37 13.03 4.33 7.36
All amounts in millions
from last financial year
         
Implied Share Price $88.53 $72.05 $52.43 $57.23 $94.99
Market Cap 20,655 49,970 25,123 8,957 8,939
Net Debt 3,173 -832 -367 361 -891
Enterprise Value (EV) 23,828 49,137 24,756 9,318 8,048
Revenue 12,154 30,944 11,940 15,797 7,412
EBITDA 2,649 4,321 1,899 2,154 1,094
Percent 21.8 % 14.0 % 15.9 % 13.6 % 14.8 %
EBIT 2,192 3,704 1,624 1,562 946
Percent 18.0 % 12.0 % 13.6 % 9.9 % 12.8 %
Balance Sheet          
Total Assets 8,493 11,490 4,869 7,473 3,775
Total Liabilities 8,752 7,183 2,397 4,928 1,222
Shareholders Equity -259 4,307 2,471 2,545 2,553.0

Price history

Comments

No comments yet. Login to comment.