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?
Dollar52Point70
Implied share price

Buy Undervalued by 94.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
WEYS
Weyco Group, Inc.
NKE
NIKE, Inc.
Change
SKX
Skechers USA, Inc.
Change
WWW
Wolverine World Wide, Inc.
Change
TBL
The Timberland Company
Change
16.55 8.57 17.17 7.25 10.14 11.27
All amounts in millions
from last financial year
         
Implied Share Price $52.70 $52.95 $45.00 $41.63 $60.60
Market Cap 285 92,067 3,349 2,299 2,173
Net Debt 4 -3,402 -423 615 -272
Enterprise Value (EV) 289 88,665 2,926 2,914 1,913
Revenue 320 32,376 3,147 2,691 1,429
EBITDA 33 5,164 403 287 169
Percent 10.5 % 16.0 % 12.8 % 10.7 % 11.9 %
EBIT 29 4,502 350 238 145
Percent 9.3 % 13.9 % 11.1 % 8.9 % 10.2 %
Balance Sheet          
Total Assets 298 21,396 2,039 2,434 892
Total Liabilities 100 9,138 712 1,470 280
Shareholders Equity 198 12,258 1,327 963 611.511

Comments

No comments yet. Login to comment.