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)
Dollar1Point64
Implied share price

Buy Undervalued by 56.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
PBG
Pacific Brands Limited
VFC
V.F. Corporation
Change
UA
Under Armour, Inc.
Change
COH
Coach, Inc.
Change
HBI
Hanesbrands Inc.
Change
19.13 12.27 11.79 35.05 12.93 16.94
All amounts in millions
from last financial year
         
Implied Share Price $1.64 $93.39 $21.06 $52.55 $29.81
Market Cap 969 23,523 16,087 10,050 9,713
Net Debt 0 910 536 -443 2,284
Enterprise Value (EV) 962 24,434 17,857 9,607 11,997
Revenue 789 12,376 3,963 4,491 5,731
EBITDA 78 2,072 509 743 708
Percent 9.9 % 16.7 % 12.9 % 16.5 % 12.4 %
EBIT 64 1,800 408 532 604
Percent 8.1 % 14.5 % 10.3 % 11.9 % 10.5 %
Balance Sheet          
Total Assets 598 9,639 2,865 4,892 5,597
Total Liabilities 223 4,254 1,197 2,209 4,321
Shareholders Equity 374 5,384 1,668 2,682 1,275.891

Comments

No comments yet. Login to comment.