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)
Dollar60Point86
Implied share price

Buy Undervalued by 73.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
SWY
Safeway Inc.
KR
The Kroger Co.
Change
WOW
Woolworths Limited
Change
L
Loblaw Companies Limited
Change
SYY
SYSCO Corporation
Change
10.06 6.02 7.33 8.87 12.1 12.2
All amounts in millions
from last financial year
         
Implied Share Price $60.86 $47.64 $26.16 $53.18 $39.87
Market Cap 8,090 29,722 29,091 28,016 27,584
Net Debt 744 11,801 3,422 10,622 3,516
Enterprise Value (EV) 8,866 41,523 32,514 38,638 31,100
Revenue 36,330 109,830 58,275 45,394 50,366
EBITDA 1,473 5,665 3,663 3,193 2,548
Percent 4.1 % 5.2 % 6.3 % 7.0 % 5.1 %
EBIT 551 3,576 2,587 1,601 1,886
Percent 1.5 % 3.3 % 4.4 % 3.5 % 3.7 %
Balance Sheet          
Total Assets 13,377 33,897 23,502 33,939 16,721
Total Liabilities 7,926 27,077 15,031 20,788 13,242
Shareholders Equity 5,450 6,820 8,470 13,151 3,479.608

Price history

Comments

No comments yet. Login to comment.