Relative Value TTM TTM/Latest Year Intrinsic Value STOCK STOCK P/E EBITDA Margin EBITDA Growth Discount Rate LTD Debt EBITDA Int exp Shares Intrinsic Actual EBITDA / Int. Cov Debt/EBITDA Nike 27.15 11.75% -19.74% 12.34B 6.02B 283M 1.22B 96.63 Adidas 6.71% 0.1785 206.55 #DIV/O! #DIV/O! Lululemon 32.18 26.89% 27.73% Under Armor 8.29 Skechers 17.49 6.43% 12.08% -45.27% 1.15B 1.38B 38.03% 1.35 2.59B 376.92M 966.71M 0 0.1209 391.78 0.0128 0.1888 7.38 0.0224 0.133 61.06 *lower is better 3.942752652 1.741797704 *higher better *lower better if they have the same calculations to the right but different discoutn rate, one with higher discount rate is undervalued