Harvey Norman Holdings Ltd
OTC:HNORY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (10.5), the stock would be worth $14.91 (19% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.8 | $12.5 |
0%
|
| 3-Year Average | 10.5 | $14.91 |
+19%
|
| 5-Year Average | 7.8 | $11.14 |
-11%
|
| Industry Average | 14.3 | $20.25 |
+62%
|
| Country Average | 16.8 | $23.87 |
+91%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$7.6B
|
/ |
Jan 2026
AU$832m
|
= |
|
|
$7.6B
|
/ |
Jun 2026
AU$811.8m
|
= |
|
|
$7.6B
|
/ |
Jun 2027
AU$864m
|
= |
|
|
$7.6B
|
/ |
Jun 2028
AU$913.6m
|
= |
|
|
$7.6B
|
/ |
Jun 2029
AU$1B
|
= |
|
|
$7.6B
|
/ |
Jun 2030
AU$972.5m
|
= |
|
|
$7.6B
|
/ |
Jun 2031
AU$968.9m
|
= |
|
|
$7.6B
|
/ |
Jun 2032
AU$1B
|
= |
|
|
$7.6B
|
/ |
Jun 2033
AU$1B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Harvey Norman Holdings Ltd
OTC:HNORY
|
5.6B USD | 8.8 | 10 | |
| AU |
|
Wesfarmers Ltd
ASX:WES
|
84.2B AUD | 22.5 | 27.3 | |
| US |
|
Target Corp
NYSE:TGT
|
58.5B USD | 14.1 | 15.8 | |
| CA |
|
Dollarama Inc
TSX:DOL
|
46.5B CAD | 28.5 | 34.7 | |
| US |
|
Dollar General Corp
NYSE:DG
|
26.6B USD | 13.6 | 17.6 | |
| US |
|
Dollar Tree Inc
NASDAQ:DLTR
|
20.6B USD | 13.3 | 16.1 | |
| JP |
|
Pan Pacific International Holdings Corp
TSE:7532
|
2.7T JPY | 17 | 27.4 | |
| JP |
|
Ryohin Keikaku Co Ltd
TSE:7453
|
2T JPY | 17 | 24.1 | |
| CA |
|
Canadian Tire Corporation Ltd
TSX:CTC.A
|
10B CAD | 11.1 | 19.2 | |
| US |
|
Ollie's Bargain Outlet Holdings Inc
NASDAQ:OLLI
|
5.5B USD | 17.4 | 22.9 | |
| CN |
M
|
MINISO Group Holding Ltd
HKEX:9896
|
35.9B HKD | 10.4 | 26.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10.7 |
| Median | 16.8 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Harvey Norman Holdings Ltd
Glance View
Harvey Norman Holdings Ltd., an Australian retail giant, has been a household name since it was founded by Gerry Harvey and Ian Norman in 1982. From its humble beginnings, the company has grown into a sprawling empire, headquartered in Sydney, with an impressive network of franchises. At its core, Harvey Norman operates a unique business model that weaves together franchising and property ownership. The company's retail strategy focuses primarily on furniture, bedding, computers, communications, and consumer electrical products, drawing in a broad spectrum of customers looking for value, range, and customer service excellence. With a keen focus on consumer needs and innovative retail experiences, Harvey Norman stores offer a one-stop-shop for diverse lifestyle needs. In terms of its financial architecture, Harvey Norman is not merely a retailer, but also a formidable property magnate. The company strategically acquires retail space which it leases to franchise owners, creating a dual-income stream of retail sales and rent. This model allows Harvey Norman to not only gain from the retail margin but also to benefit from the appreciation and stable income of its property portfolio. Over the years, the franchisee model has empowered independent operators to manage stores under Harvey Norman's umbrella, while the company retains control over the strategic direction, marketing, and branding efforts. This blend of retail prowess and real estate acumen has carved out a unique niche for Harvey Norman in the competitive landscape of retail, securing its place as a robust and dynamic player in the industry.