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)
Pound12Point70
Implied share price

Buy Undervalued by 32.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
TPK
Travis Perkins plc
HD
The Home Depot, Inc.
Change
LOW
Lowe's Companies, Inc.
Change
SHW
Sherwin-Williams Company
Change
TSCO
Tractor Supply Company
Change
10.19 8.09 10.1 7.99 13.7 15.95
All amounts in millions
from last financial year
         
Implied Share Price £12.70 $49.26 $38.46 $85.45 $63.62
Market Cap 2,339 74,368 34,804 12,189 7,075
Net Debt 583 8,801 6,327 960 -175
Enterprise Value (EV) 2,922 83,169 41,131 13,150 6,900
Revenue 4,779 70,395 50,208 8,765 4,232
EBITDA 361 8,234 5,145 960 432
Percent 7.6 % 11.7 % 10.2 % 11.0 % 10.2 %
EBIT 284 6,661 3,665 779 352
Percent 6.0 % 9.5 % 7.3 % 8.9 % 8.3 %
Balance Sheet          
Total Assets 4,191 40,518 33,559 5,229 1,594
Total Liabilities 2,083 22,620 17,026 3,712 586
Shareholders Equity 2,107 17,898 16,533 1,516 1,008.29

Comments

No comments yet. Login to comment.