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)
Dollar68Point64
Implied share price

Buy Undervalued by 73.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ANF
Abercrombie & Fitch Co.
TJX
The TJX Companies, Inc.
Change
LTD
Limited Brands, Inc.
Change
ROST
Ross Stores, Inc.
Change
GPS
The Gap Inc.
Change
9.64 5.05 10.45 9.41 11.11 6.39
All amounts in millions
from last financial year
         
Implied Share Price $68.64 $39.21 $49.41 $54.25 $40.64
Market Cap 3,351 31,469 14,093 14,093 13,283
Net Debt -610 -814 2,603 -500 -220
Enterprise Value (EV) 2,650 30,655 16,696 13,592 13,063
Revenue 4,158 23,191 10,364 8,608 14,549
EBITDA 524 2,932 1,774 1,223 2,044
Percent 12.6 % 12.6 % 17.1 % 14.2 % 14.0 %
EBIT 291 2,447 1,383 1,063 1,454
Percent 7.0 % 10.6 % 13.3 % 12.4 % 10.0 %
Balance Sheet          
Total Assets 3,048 8,281 6,108 3,301 7,422
Total Liabilities 1,185 5,072 5,971 1,808 4,667
Shareholders Equity 1,862 3,209 137 1,493 2,755.0

Price history

Comments

No comments yet. Login to comment.