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)
Dollar85Point42
Implied share price

Buy Undervalued by 21.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
YUM
Yum! Brands, Inc.
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
CMG
Chipotle Mexican Grill, Inc.
Change
CPG
Compass Group plc
Change
15.36 12.75 10.57 18.9 44.09 9.64
All amounts in millions
from last financial year
         
Implied Share Price $85.42 $136.68 $43.44 $146.47 £10.21
Market Cap 32,303 92,488 40,215 12,777 11,750
Net Debt 2,119 10,164 -1,501 -452 819
Enterprise Value (EV) 34,422 102,653 38,714 19,015 12,597
Revenue 12,626 27,006 11,700 2,269 15,833
EBITDA 2,700 9,707 2,047 431 1,307
Percent 21.4 % 35.9 % 17.5 % 19.0 % 8.3 %
EBIT 2,070 8,292 1,524 356 1,019
Percent 16.4 % 30.7 % 13.0 % 15.7 % 6.4 %
Balance Sheet          
Total Assets 8,834 32,989 7,360 1,425 9,410
Total Liabilities 7,011 18,599 2,975 381 5,915
Shareholders Equity 1,823 14,390 4,384 1,044 3,495.0

Price history

Comments

No comments yet. Login to comment.