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)
Dollar1146Point49
Implied share price

Buy Undervalued by 199.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
AZO
AutoZone, Inc.
AMZN
Amazon.com, Inc.
Change
EBAY
eBay Inc.
Change
COST
Costco Wholesale Corporation
Change
UGP
Ultrapar Participacoes SA (ADR)
Change
28.36 10.75 45.88 14.2 10.07 7.33
All amounts in millions
from last financial year
         
Implied Share Price $1146.49 $144.71 $77.02 $223.84 $90.43
Market Cap 14,905 100,435 51,713 36,705 16,913
Net Debt 3,279 -8,161 -3,839 -3,460 2,195
Enterprise Value (EV) 18,185 92,274 47,873 33,245 13,088
Revenue 8,072 48,077 11,651 88,915 42,481
EBITDA 1,691 2,011 3,371 3,303 1,786
Percent 20.9 % 4.2 % 28.9 % 3.7 % 4.2 %
EBIT 1,494 862 2,431 2,448 1,245
Percent 18.5 % 1.8 % 20.9 % 2.8 % 2.9 %
Balance Sheet          
Total Assets 5,869 25,278 27,320 26,761 12,989
Total Liabilities 7,123 17,521 9,390 14,759 7,836
Shareholders Equity -1,254 7,757 17,929 12,002 5,153.33

Price history

Comments

No comments yet. Login to comment.