Logo Spółki Dillard's, Inc.: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 534.42
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 437.5

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
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 -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).


EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 5.9 20.7 1.4
Dillard's, Inc. 9.3 14.1 3.4
Mediana / Dillard's, Inc. 0.6 1.5 0.4


Pozostałe spółki z branży Department Stores
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Parkson Retail Group Limited 3368.HK 51 -3.9 -2.1 0.1 HKSE
J. Front Retailing Co., Ltd. 3086.T 3,907 2.6 14.1 1.4 Tokyo
Sun Art Retail Group Limited 6808.HK 2,614 4.8 52.0 1.0 HKSE
Wing On Company International Limited 0289.HK 469 25.1 -4.0 0.2 HKSE
Baida Group Co.,Ltd 600865.SS 490 35.0 35.1 1.7 Shanghai
Shin Shin Co Ltd. 2901.TW 62 43.5 74.9 2.2 Taiwan
Shanghai Yuyuan Tourist Mart (Group) Co., Ltd. 600655.SS 3,239 2.4 -7,945.9 0.7 Shanghai
Briscoe Group Limited BGP.AX 794 10.5 22.4 4.5 Australian Securities Exchange
Central Retail Corporation Public Company Limited CRC.BK 4,068 -0.2 16.9 2.0 Thailand
MINISTOP Co., Ltd. 9946.T 404 -20.0 -8.8 1.8 Tokyo
Izumi Co., Ltd. 8273.T 1,630 5.2 20.5 0.9 Tokyo
SMU S.A. SMU.SN 970 1.6 21.9 1.1 Santiago
Macy's, Inc. M 3,598 -0.7 6.6 0.8 New York Stock Exchange
Hunan Friendship&Apollo Commercial Co.,Ltd. 002277.SZ 1,242 26.5 1,273.0 1.5 Shenzhen
PT Multipolar Tbk MLPL.JK 163 2.4 -21.7 0.5 Jakarta Stock Exchange
Ripley Corp S.A. RIPLEY.SN 910 0.3 12.1 0.8 Santiago
Aeon Co., Ltd. 8267.T 34,679 4.3 162.8 4.5 Tokyo
Isetan Mitsukoshi Holdings Ltd. 3099.T 6,067 8.5 17.7 1.6 Tokyo
Eslite Spectrum Corporation 2926.TWO 69 -4.4 44.3 3.6 Taipei Exchange
Maoye International Holdings Limited 0848.HK 90 -7.9 -6.5 0.0 HKSE
Lojas Renner S.A. LREN3.SA 2,924 4.3 11.6 1.5 São Paulo
Spencer's Retail Limited SPENCERS.NS 62 -28.5 -2.0 -0.8 National Stock Exchange of India
Fuji Co., Ltd. 8278.T 1,213 5.4 46.9 0.8 Tokyo
Central Retail Corporation Public Company Limited CRC-R.BK 4,049 -0.2 16.9 2.0 Thailand
V-Mart Retail Limited VMART.NS 680 12.9 88.4 7.3 National Stock Exchange of India
Lanzhou Lishang Guochao Industrial Group Co.,Ltd 600738.SS 548 20.1 59.1 2.0 Shanghai
PT. Mitra Adiperkasa Tbk MAPI.JK 1,384 2.6 12.3 1.8 Jakarta Stock Exchange
Taiwan FamilyMart Co., Ltd. 5903.TWO 1,426 1.2 11.3 5.2 Taipei Exchange
GS Retail Co., Ltd. 007070.KS 1,002 -1.1 -52.3 0.4 KSE
Hefei Department Store Group Co.,Ltd 000417.SZ 665 8.7 29.9 1.0 Shenzhen
Aeon Kyushu Co., Ltd. 2653.T 703 4.9 17.2 1.9 Tokyo
Ryohin Keikaku Co., Ltd. 7453.T 12,520 18.3 34.8 5.7 Tokyo
Saudi Marketing Company 4006.SR 196 -2.9 30.2 1.1 Saudi
Grupo Mateus S.A. GMAT3.SA 2,890 5.6 11.1 1.5 São Paulo
Parkson Holdings Berhad 5657.KL 66 -10.7 -2.8 0.2 Kuala Lumpur
Okuwa Co., Ltd. 8217.T 274 6.1 -16.8 0.5 Tokyo
Marks and Spencer Group plc MKS.L 9,720 3.9 25.6 2.6 London Stock Exchange
Shoprite Holdings Limited SHP.JO 82 5.2 21.9 5.2 Johannesburg
Rusta AB (publ) RUSTA.ST 1,252 3.5 25.2 6.9 Stockholm Stock Exchange
Grazziotin S.A. CGRA3.SA 99 2.1 5.2 0.6 São Paulo
World Co., Ltd. 3612.T 682 -0.3 9.2 1.3 Tokyo
Can Do Co., Ltd. 2698.T 420 46.1 -136.0 5.5 Tokyo
Chang Chun Eurasia Group Co., Ltd. 600697.SS 284 -4.0 -57.5 0.9 Shanghai
Gwangju Shinsegae. Co. ,Ltd. 037710.KS 162 0.1 5.1 0.3 KSE
Henderson Investment Limited 0097.HK 80 -1.6 -5.0 0.6 HKSE
Shoppers Stop Limited SHOPERSTOP.BO 688 3.4 335.2 18.7 Bombay Stock Exchange
Cencosud S.A. CENCOSUD.SN 9,087 4.8 30.0 1.9 Santiago
Changsha Tongcheng Holdings Co.Ltd 000419.SZ 453 16.3 27.0 0.9 Shenzhen
New World Department Store China Limited 0825.HK 64 -4.7 34.3 0.1 HKSE
Takashimaya Company, Limited 8233.T 2,640 1.5 10.1 0.8 Tokyo
Lifestyle China Group Limited 2136.HK 127 -15.0 -46.0 0.1 HKSE
Almacenes Éxito S.A. EXTO 586 -0.4 5.3 0.0 New York Stock Exchange
Harvey Norman Holdings Limited HVN.AX 4,967 7.6 17.9 1.7 Australian Securities Exchange
Shoppers Stop Limited SHOPERSTOP.NS 683 3.4 335.2 18.7 National Stock Exchange of India
Far Eastern Department Stores, Ltd. 2903.TW 974 -2.2 14.0 1.0 Taiwan
Guangzhou Grandbuy Co., Ltd. 002187.SZ 663 25.6 113.7 1.3 Shenzhen
Better Life Commercial Chain Share Co.,Ltd 002251.SZ 1,816 -19.0 2.7 0.5 Shenzhen
Lianhua Supermarket Holdings Co., Ltd. 0980.HK 80 7.0 -1.2 -1.6 HKSE
Valor Holdings Co., Ltd. 9956.T 1,027 1.0 10.9 0.9 Tokyo
Shanghai Join Buy Co.,Ltd. 600838.SS 498 89.1 81.2 2.4 Shanghai
Beijing Hualian Department Store Co., Ltd 000882.SZ 785 8.6 369.6 0.8 Shenzhen
Chongqing Department Store Co.,Ltd. 600729.SS 1,828 7.6 9.7 1.7 Shanghai
Sonae, SGPS, S.A. YSON.F 3,041 -0.9 10.5 0.8 Frankfurt
Douglas AG DOU.DE 1,560 -1.3 5.8 1.5 XETRA
Companhia Brasileira de Distribuição PCAR3.SA 331 -6.2 -0.9 0.7 São Paulo
PT Ramayana Lestari Sentosa Tbk RALS.JK 147 4.3 8.0 0.7 Jakarta Stock Exchange
Nordstrom, Inc. JWN 4,124 0.7 13.8 3.6 New York Stock Exchange
Jiajiayue Group Co., Ltd. 603708.SS 971 8.9 56.6 2.9 Shanghai
PT Hero Supermarket Tbk HERO.JK 103 0.1 -18.2 1.1 Jakarta Stock Exchange
Gansu Guofang Industry & Trade (Group) Co., Ltd. 601086.SS 1,051 71.7 152.4 5.4 Shanghai
Ccoop Group Co., Ltd 000564.SZ 6,011 -34.4 -42.3 3.3 Shenzhen
The Sincere Company, Limited 0244.HK 51 3.7 -7.9 3.8 HKSE
Lotte Shopping Co., Ltd. 023530.KS 1,348 -6.3 -1.8 0.1 KSE
Sok Marketler Ticaret A.S. SOKM.IS 594 1.9 -29.5 0.7 Istanbul Stock Exchange
Shanghai Yimin Commercial Group Co., Ltd. 600824.SS 646 79.7 280.1 1.9 Shanghai
Xinjiang Youhao(Group)Co.,Ltd 600778.SS 303 11.5 219.0 9.5 Shanghai
Grazziotin S.A. CGRA4.SA 101 2.1 5.2 0.6 São Paulo
ARCS Company Limited 9948.T 1,137 8.2 15.0 0.9 Tokyo
Jing-Jan Retail Business Co., Ltd. 2942.TWO 61 -0.8 10.0 1.5 Taipei Exchange
H2O Retailing Corporation 8242.T 1,693 3.3 7.3 0.8 Tokyo
SHINSEGAE Inc. 004170.KS 1,040 -1.7 23.4 0.3 KSE
SAN-A CO.,LTD. 2659.T 1,240 10.8 15.7 1.2 Tokyo
Aeon Co. (M) Bhd. 6599.KL 451 0.1 13.7 0.9 Kuala Lumpur
The Warehouse Group Limited WHS.NZ 164 -3.2 -14.8 0.9 NZSE
Rainbow Digital Commercial Co., Ltd. 002419.SZ 974 -8.1 88.2 1.6 Shenzhen
Xinjiang Winka Times Department Store Co.,Ltd. 603101.SS 659 18.5 67.3 4.0 Shanghai
Fujian Dongbai (Group) Co.,Ltd. 600693.SS 735 0.9 119.4 1.5 Shanghai
Savezone I&C Corporation 067830.KS 70 6.3 9.3 0.2 KSE
Puuilo Oyj PUUILO.HE 1,340 13.4 24.1 11.3 Helsinki
Yinchuan Xinhua Commercial (Group) Co., Ltd. 600785.SS 431 3.7 23.5 1.3 Shanghai
Nanning Department Store Co., Ltd. 600712.SS 575 -243.4 -98.0 5.0 Shanghai
Aeon Hokkaido Corporation 7512.T 859 5.5 35.4 1.7 Tokyo
Ningbo Zhongbai Co., Ltd. 600857.SS 428 96.1 -477.0 3.7 Shanghai
Nanjing Central Emporium (Group) Stocks Co., Ltd. 600280.SS 552 -4.5 -21.9 5.0 Shanghai
Macy's, Inc. 0JXD.L 3,588 -0.7 6.6 0.8 London Stock Exchange
Heiwado Co.,Ltd. 8276.T 1,023 5.5 14.0 0.8 Tokyo
Inzone Group Co.,Ltd 600858.SS 431 0.6 62.8 1.1 Shanghai
Wuxi Commercial Mansion Grand Orient Co., Ltd. 600327.SS 624 33.5 80.2 1.3 Shanghai
Easyhome New Retail Group Corporation Limited 000785.SZ 2,601 0.5 30.2 0.9 Shenzhen
Shanghai New World Co., Ltd 600628.SS 688 33.5 71.2 1.0 Shanghai
PT Matahari Putra Prima Tbk MPPA.JK 68 -0.2 -9.2 12.1 Jakarta Stock Exchange
Wangfujing Group Co., Ltd. 600859.SS 2,245 25.1 126.4 0.8 Shanghai
Beijing Cuiwei Tower Co., Ltd. 603123.SS 1,717 -23.6 -17.4 5.6 Shanghai
Shanghai Bailian (Group) Co., Ltd. 600827.SS 2,362 6.3 11.3 0.9 Shanghai
Beijing Urban-Rural Commercial (Group) Co.,Ltd. 600861.SS 1,636 9.3 10.1 1.7 Shanghai
Al Meera Consumer Goods Company Q.P.S.C. MERS.QA 849 7.3 17.0 1.9 Qatar
Pepkor Holdings Limited PPH.JO 54 6.7 41.8 1.5 Johannesburg
Sonae, SGPS, S.A. SON.LS 2,855 -1.0 10.3 0.7 Lisbon
Xi'an International Medical Investment Company Limited 000516.SZ 1,693 365.3 -48.7 3.5 Shenzhen
Moshi Moshi Retail Corporation Public Company Limited MOSHI.BK 394 10.8 23.5 5.2 Thailand
Axial Retailing Inc. 8255.T 715 7.0 11.9 1.2 Tokyo
V-Mart Retail Limited VMART.BO 679 12.9 88.4 7.3 Bombay Stock Exchange
Briscoe Group Limited BGP.NZ 743 8.7 20.9 4.2 NZSE
New Hua Du Supercenter Co.,Ltd. 002264.SZ 709 22.0 19.5 2.6 Shenzhen
Kohl's Corporation KSS 1,567 -4.8 12.7 0.4 New York Stock Exchange
Jiangxi Guoguang Commercial Chains Co., Ltd. 605188.SS 973 119.6 -3,548.7 6.6 Shanghai
United Super Markets Holdings Inc. 3222.T 1,326 10.6 168.8 0.7 Tokyo
Maoye Commercial Co., Ltd. 600828.SS 1,015 5.4 -1,034.7 1.0 Shanghai
PT Matahari Department Store Tbk LPPF.JK 224 0.5 4.6 9.9 Jakarta Stock Exchange
Nanjing Xinjiekou Department Store Co., Ltd. 600682.SS 1,628 23.5 49.4 0.6 Shanghai
Hyundai Department Store Co. Ltd. 069960.KS 1,153 -0.6 -44.8 0.4 KSE
Zhongxing Shenyang Commercial Building Group Co.,Ltd 000715.SZ 476 23.1 23.9 1.3 Shenzhen
Dillard's, Inc. DDS 8,352 9.5 14.5 3.4 New York Stock Exchange
Nordstrom, Inc. 0K8J.L 3,821 0.4 13.8 3.6 London Stock Exchange
Tokyu Corporation 9005.T 7,431 -0.7 13.7 1.3 Tokyo
Arata Corporation 2733.T 700 4.4 9.9 0.9 Tokyo
Harima-Kyowa Co.,LTD. 7444.T 69 4.8 7.9 0.4 Tokyo
Shanghai Xujiahui Commercial Co., Ltd. 002561.SZ 512 151.7 -16,833.2 1.7 Shenzhen
Matsuya Co., Ltd. 8237.T 426 8.3 26.8 2.3 Tokyo
Falabella S.A. FALABELLA.SN 14,476 5.9 16.1 1.9 Santiago
Hanshang Group Co., Ltd. 600774.SS 415 43.6 -123.8 1.8 Shanghai
La Comer, S.A.B. de C.V. LACOMERUBC.MX 2,420 9.6 0.0 0.0 Mexico
Douglas AG DOU.F 1,560 -1.2 5.8 1.5 Frankfurt
Chengdu Hongqi Chain Co.,Ltd. 002697.SZ 1,090 15.6 14.7 1.7 Shenzhen
LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG ECK.DE 55 5.0 -18.6 0.8 Frankfurt Stock Exchange
Myer Holdings Limited MYR.AX 734 -0.7 24.0 2.1 Australian Securities Exchange
MARX Biotech Co., Ltd. 7731.TWO 83 4.3 -26.6 10.3 Taiwan Stock Exchange
Tonlin Department Store Co.,Ltd. 2910.TW 122 2.4 23.8 1.5 Taiwan
Wenfeng Great World Chain Development Corporation 601010.SS 675 20.4 29.9 0.9 Shanghai
Hangzhou Jiebai Group Co., Limited 600814.SS 822 17.9 27.7 1.6 Shanghai
Kintetsu Department Store Co., Ltd. 8244.T 504 6.3 21.5 1.9 Tokyo
NYOCOR Co., Ltd. 600821.SS 1,541 -7.2 16.1 1.2 Shanghai
Wushang Group Co., Ltd. 000501.SZ 1,181 2.6 38.8 0.8 Shenzhen
Dashang Co., Ltd. 600694.SS 969 7.6 10.8 0.7 Shanghai
Organización Soriana, S. A. B. de C. V. SORIANAB.MX 2,402 4.1 29.9 0.6 Mexico
Liqun Commercial Group Co.,Ltd. 601366.SS 574 -5.1 199.2 1.0 Shanghai
Yonghui Superstores Co., Ltd. 601933.SS 6,129 568.8 -18.7 8.4 Shanghai
Joshin Denki Co., Ltd. 8173.T 440 2.2 18.9 0.6 Tokyo
Dalian Friendship (Group) Co., Ltd. 000679.SZ 472 -52.3 -42.5 13.7 Shenzhen
POYA International Co., Ltd. 5904.TWO 1,595 5.5 17.2 7.8 Taipei Exchange
BGF Co., Ltd. 027410.KS 274 5.2 4.4 0.2 KSE