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)
Dollar38Point43
Implied share price

Buy Undervalued by 151.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
OMX
OfficeMax Incorporated
AMZN
Amazon.com, Inc.
Change
COST
Costco Wholesale Corporation
Change
ATD.B
Alimentation Couche-Tard Inc.
Change
EBAY
eBay Inc.
Change
34.97 16.5 42.61 14.06 17.14 12.89
All amounts in millions
from last financial year
         
Implied Share Price $38.43 $652.47 $379.92 $136.72 $88.54
Market Cap 1,329 374,394 67,089 36,604 36,444
Net Debt 476 -11,581 -284 2,479 646
Enterprise Value (EV) 1,811 362,813 66,805 39,254 37,090
Revenue 6,920 107,006 116,199 34,144 8,592
EBITDA 109 8,514 4,751 2,290 2,877
Percent 1.6 % 8.0 % 4.1 % 6.7 % 33.5 %
EBIT 35 2,233 3,624 1,641 2,197
Percent 0.5 % 2.1 % 3.1 % 4.8 % 25.6 %
Balance Sheet          
Total Assets 3,784 64,747 33,017 12,303 17,755
Total Liabilities 2,749 51,363 22,400 7,260 11,179
Shareholders Equity 1,034 13,384 10,617 5,043 6,576.0

Price history

Comments

No comments yet. Login to comment.