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)
Dollar83Point81
Implied share price

Buy Undervalued by 17.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
LOW
Lowe's Companies, Inc.
HD
The Home Depot, Inc.
Change
SHW
Sherwin-Williams Company
Change
TSCO
Tractor Supply Company
Change
KGF
Kingfisher plc
Change
13.01 11.36 13.0 15.12 11.84 8.06
All amounts in millions
from last financial year
         
Implied Share Price $83.81 $128.26 $236.97 $74.59 £5.82
Market Cap 62,424 158,289 25,672 9,058 8,299
Net Debt 12,171 19,000 1,744 104 -483
Enterprise Value (EV) 74,595 177,289 27,416 9,162 7,821
Revenue 59,074 88,519 11,339 6,226 10,441
EBITDA 6,568 13,637 1,813 774 970
Percent 11.1 % 15.4 % 16.0 % 12.4 % 9.3 %
EBIT 4,981 11,774 1,614 650 730
Percent 8.4 % 13.3 % 14.2 % 10.4 % 7.0 %
Balance Sheet          
Total Assets 31,266 41,973 5,778 2,370 9,694
Total Liabilities 23,612 35,657 4,911 977 3,508
Shareholders Equity 7,654 6,316 867 1,393 6,186.0

Price history

Comments

No comments yet. Login to comment.