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)
Dollar90Point70
Implied share price

Buy Undervalued by 82.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
JWN
Nordstrom, Inc.
TJX
The TJX Companies, Inc.
Change
ROST
Ross Stores, Inc.
Change
LTD
Limited Brands, Inc.
Change
GPS
The Gap Inc.
Change
10.7 6.46 11.37 13.03 9.0 4.33
All amounts in millions
from last financial year
         
Implied Share Price $90.70 $71.68 $52.16 $88.01 $56.93
Market Cap 8,630 49,970 25,123 20,655 8,957
Net Debt 2,210 -832 -367 3,173 361
Enterprise Value (EV) 10,840 49,137 24,756 23,828 9,318
Revenue 14,437 30,944 11,940 12,154 15,797
EBITDA 1,677 4,321 1,899 2,649 2,154
Percent 11.6 % 14.0 % 15.9 % 21.8 % 13.6 %
EBIT 1,101 3,704 1,624 2,192 1,562
Percent 7.6 % 12.0 % 13.6 % 18.0 % 9.9 %
Balance Sheet          
Total Assets 7,698 11,490 4,869 8,493 7,473
Total Liabilities 6,827 7,183 2,397 8,752 4,928
Shareholders Equity 871 4,307 2,471 -259 2,545.0

Price history

Comments

No comments yet. Login to comment.