| Aktualna cena: | 2.25 |
|---|---|
| Wartość godziwa DCF: | - |
| Monte Carlo (mediana scenariuszy): | - |
| Wycena zdyskontowanych dywidend: | - |
| Wycena porównawcza (wskaźnikowa): | 6.8 |
Kliknij poniżej aby rozwinąć i zobaczyć szczegóły
| Kalkulacja wyceny (mln) | |
|---|---|
| Wartość firmy (EV) | - |
| Dług netto | - |
| Gotówka | - |
| Udziały mniejszościowe | - |
| Ilość akcji | - |
| Wartość godziwa firmy | - |
| Wartość godziwa akcji | - |
| Kalkulacja WACC - koszt kapitału | |
|---|---|
| Stopa wolna od ryzyka | - |
| Premia rynkowa | - |
| Beta | - |
| Udział kapitału własnego | - |
| Udział długu | - |
| Koszt kapitału własnego | - |
| Koszt długu | - |
| WACC | - |
| EV/EBITDA TTM | P/E TTM | P/B TTM | |
|---|---|---|---|
| Mediana dla branży | 12.3 | 26.0 | 4.1 |
| B&M European Value Retail S.A. | 4.8 | 5.3 | 2.3 |
| Mediana / B&M European Value Retail S.A. | 2.6 | 4.9 | 1.8 |
| Nazwa firmy | Symbol | Kapitalizacja (mln $) | EV/EBITDA | P/E | P/B | Giełda |
|---|---|---|---|---|---|---|
| Tokmanni Group Oyj | TOKMAN.HE | 529 | 5.7 | 12.2 | 1.9 | Helsinki |
| Distribuidora Internacional de Alimentación, S.A. | DIA.MC | 2,255 | 5.8 | 47.9 | -133.6 | Madrid Stock Exchange |
| Dollar Tree, Inc. | DLTR | 25,981 | 17.5 | -7.8 | 7.2 | NASDAQ Global Select |
| Public Joint Stock Company Magnit | MGNT.ME | 3,728 | 2.7 | 6.4 | 0.9 | Moscow Stock Exchange |
| Walmart Inc. | WMT.NE | 884,094 | 21.6 | 40.1 | 9.6 | NEO |
| Dollar Tree, Inc. | DT3.DE | 26,069 | 17.5 | -7.8 | 7.2 | Frankfurt Stock Exchange |
| Target Corporation | TGT | 42,043 | 6.9 | 11.1 | 2.7 | New York Stock Exchange |
| Pan Pacific International Holdings Corporation | 7532.T | 18,058 | 16.6 | 31.0 | 4.6 | Tokyo |
| Dollar General Corporation | DG | 29,254 | 15.2 | 22.8 | 3.6 | New York Stock Exchange |
| BJ's Wholesale Club Holdings, Inc. | BJ | 12,117 | 13.4 | 20.9 | 4.9 | New York Stock Exchange |
| Best Mart 360 Holdings Limited | 2360.HK | 266 | 4.2 | 8.4 | 3.9 | HKSE |
| PriceSmart, Inc. | PSMT | 3,958 | 13.7 | 26.0 | 3.1 | NASDAQ Global Select |
| E-MART Inc. | 139480.KS | 1,497 | 2.7 | -4.7 | 0.2 | KSE |
| Pepco Group N.V. | PCO.WA | 4,452 | 10.8 | -3.9 | 11.5 | Warsaw Stock Exchange |
| Europris ASA | EPR.OL | 1,482 | 9.1 | 20.7 | 4.1 | Oslo Stock Exchange |
| Avenue Supermarts Limited | DMART.NS | 28,615 | 57.6 | 94.6 | 11.3 | National Stock Exchange of India |
| Jason Co., Ltd. | 3080.T | 63 | 12.2 | 41.4 | 1.6 | Tokyo |
| Costco Wholesale Corporation | 0I47.L | 400,242 | 29.8 | 50.1 | 13.9 | London Stock Exchange |
| Costco Wholesale Corporation | CTO.DE | 399,101 | 29.8 | 50.1 | 13.9 | Frankfurt Stock Exchange |
| Costco Wholesale Corporation | COST.BA | 371,192 | 29.8 | 50.1 | 13.9 | Buenos Aires |
| Walmart Inc. | WMT.DE | 923,727 | 21.6 | 40.1 | 9.6 | Frankfurt Stock Exchange |
| Target Corporation | DYH.DE | 42,087 | 6.9 | 11.1 | 2.7 | Frankfurt Stock Exchange |
| Target Corporation | TGT.BA | 42,148 | 6.9 | 11.1 | 2.7 | Buenos Aires |
| PT Midi Utama Indonesia Tbk | MIDI.JK | 744 | 7.5 | 20.6 | 3.0 | Jakarta Stock Exchange |
| Mr Max Holdings Ltd. | 8203.T | 166 | 6.5 | 9.4 | 0.7 | Tokyo |
| Avenue Supermarts Limited | DMART.BO | 28,599 | 57.5 | 94.4 | 11.3 | Bombay Stock Exchange |
| Walmart Inc. | WMT | 918,791 | 21.6 | 40.0 | 9.5 | New York Stock Exchange |
| Zhongbai Holdings Group Co.,Ltd | 000759.SZ | 667 | -11.2 | -5.9 | 3.8 | Shenzhen |
| Costco Wholesale Corporation | COST.NE | 401,661 | 29.8 | 50.1 | 13.9 | NEO |
| B&M European Value Retail S.A. | BME.L | 2,233 | 4.8 | 5.2 | 2.2 | London Stock Exchange |
| Dollarama Inc. | DOL.TO | 40,190 | 31.4 | 44.1 | 38.3 | Toronto Stock Exchange |
| Wal-Mart de México, S.A.B. de C.V. | WALMEX.MX | 56,657 | 12.3 | 20.6 | 4.9 | Mexico |
| PLANT Co.,Ltd. | 7646.T | 83 | 7.9 | 47.0 | 0.9 | Tokyo |
| TRIAL HOLDINGS INC | 141A.T | 1,916 | 7.8 | 25.3 | 2.4 | Tokyo |
| BBB Foods Inc. | TBBB | 3,746 | 40.3 | -38.1 | 16.1 | New York Stock Exchange |
| Costco Wholesale Corporation | COST | 397,281 | 29.8 | 50.1 | 13.9 | NASDAQ Global Select |
| Seria Co., Ltd. | 2782.T | 1,488 | 8.2 | 14.6 | 2.2 | Tokyo |
| Fix Price Group PLC | FIXP.ME | 1,526 | 1.8 | 3.8 | 2.4 | Moscow Stock Exchange |
| Ollie's Bargain Outlet Holdings, Inc. | OLLI | 7,508 | 24.3 | 35.4 | 4.2 | NASDAQ Global Market |
| The Reject Shop Limited | TRS.AX | 172 | 5.2 | 40.7 | 1.3 | Australian Securities Exchange |