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)
Dollar31Point15
Implied share price

Sell Overvalued by 43.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
NKE
NIKE, Inc.
SKX
Skechers USA, Inc.
Change
WWW
Wolverine World Wide, Inc.
Change
TBL
The Timberland Company
Change
SHOO
Steven Madden, Ltd.
Change
9.46 17.17 7.25 10.14 11.27 10.36
All amounts in millions
from last financial year
         
Implied Share Price $31.15 $26.88 $21.15 $36.94 $31.89
Market Cap 92,067 3,349 2,299 2,173 2,129
Net Debt -3,402 -423 615 -272 -104
Enterprise Value (EV) 88,665 2,926 2,914 1,913 2,024
Revenue 32,376 3,147 2,691 1,429 1,405
EBITDA 5,164 403 287 169 195
Percent 16.0 % 12.8 % 10.7 % 11.9 % 13.9 %
EBIT 4,502 350 238 145 174
Percent 13.9 % 11.1 % 8.9 % 10.2 % 12.4 %
Balance Sheet          
Total Assets 21,396 2,039 2,434 892 914
Total Liabilities 9,138 712 1,470 280 235
Shareholders Equity 12,258 1,327 963 611 678.404

Price history

Comments

No comments yet. Login to comment.