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)
Dollar16Point61
Implied share price

Sell Overvalued by 9.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
LIZ
Liz Claiborne, Inc.
VFC
V.F. Corporation
Change
UA
Under Armour, Inc.
Change
COH
Coach, Inc.
Change
HBI
Hanesbrands Inc.
Change
19.13 21.08 11.79 35.05 12.93 16.94
All amounts in millions
from last financial year
         
Implied Share Price $16.61 $93.39 $21.06 $52.55 $29.81
Market Cap 2,353 23,523 16,087 10,050 9,713
Net Debt 98 910 536 -443 2,284
Enterprise Value (EV) 2,452 24,434 17,857 9,607 11,997
Revenue 1,242 12,376 3,963 4,491 5,731
EBITDA 116 2,072 509 743 708
Percent 9.4 % 16.7 % 12.9 % 16.5 % 12.4 %
EBIT 66 1,800 408 532 604
Percent 5.3 % 14.5 % 10.3 % 11.9 % 10.5 %
Balance Sheet          
Total Assets 975 9,639 2,865 4,892 5,597
Total Liabilities 730 4,254 1,197 2,209 4,321
Shareholders Equity 245 5,384 1,668 2,682 1,275.891

Price history

Comments

No comments yet. Login to comment.