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?
Dollar36Point93
Implied share price

Buy Undervalued by 94.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
DFZ
R.G. Barry Corp.
NKE
NIKE, Inc.
Change
SKX
Skechers USA, Inc.
Change
WWW
Wolverine World Wide, Inc.
Change
TBL
The Timberland Company
Change
16.55 8.11 17.17 7.25 10.14 11.27
All amounts in millions
from last financial year
         
Implied Share Price $36.93 $52.95 $45.00 $41.63 $60.60
Market Cap 207 92,067 3,349 2,299 2,173
Net Debt -19 -3,402 -423 615 -272
Enterprise Value (EV) 193 88,665 2,926 2,914 1,913
Revenue 147 32,376 3,147 2,691 1,429
EBITDA 23 5,164 403 287 169
Percent 16.2 % 16.0 % 12.8 % 10.7 % 11.9 %
EBIT 20 4,502 350 238 145
Percent 14.3 % 13.9 % 11.1 % 8.9 % 10.2 %
Balance Sheet          
Total Assets 130 21,396 2,039 2,434 892
Total Liabilities 43 9,138 712 1,470 280
Shareholders Equity 87 12,258 1,327 963 611.511

Comments

No comments yet. Login to comment.