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)
Dollar69Point17
Implied share price

Buy Undervalued by 22.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
EMP.A
Empire Company Limited
WOW
Woolworths Limited
Change
TSCO
Tesco PLC
Change
MJN
Mead Johnson Nutrition CO
Change
SYY
SYSCO Corporation
Change
9.82 8.21 8.77 6.57 18.76 7.76
All amounts in millions
from last financial year
         
Implied Share Price $69.17 $30.52 £5.26 $41.98 $36.05
Market Cap 1,910 33,153 25,557 16,975 16,254
Net Debt 464 3,325 8,201 691 2,028
Enterprise Value (EV) 4,317 36,377 33,750 17,667 18,283
Revenue 16,041 54,505 64,539 3,677 39,323
EBITDA 525 4,149 5,137 941 2,355
Percent 3.3 % 7.6 % 8.0 % 25.6 % 6.0 %
EBIT 525 3,291 3,639 866 1,931
Percent 3.3 % 6.0 % 5.6 % 23.6 % 4.9 %
Balance Sheet          
Total Assets 6,477 21,094 50,781 2,766 11,385
Total Liabilities 3,309 13,501 33,006 2,945 6,680
Shareholders Equity 3,168 7,593 17,775 -179 4,705.242

Comments

No comments yet. Login to comment.