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)
Dollar54Point96
Implied share price

Buy Undervalued by 73.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
MO
Altria Group, Inc.
PM
Philip Morris International Inc.
Change
BTI
British American Tobacco (ADR)
Change
BATS
British American Tobacco plc
Change
IMT
Imperial Tobacco Group PLC
Change
18.46 11.31 11.08 35.4 12.1 10.38
All amounts in millions
from last financial year
         
Implied Share Price $54.96 $148.36 $50.01 £49.71 £51.51
Market Cap 64,484 145,382 98,214 61,037 24,911
Net Debt 10,419 15,995 8,025 8,025 9,032
Enterprise Value (EV) 74,903 161,377 203,426 69,144 33,971
Revenue 23,800 76,346 15,399 15,399 29,223
EBITDA 6,621 14,571 5,747 5,715 3,272
Percent 27.8 % 19.1 % 37.3 % 37.1 % 11.2 %
EBIT 6,368 13,578 5,231 5,215 2,701
Percent 26.8 % 17.8 % 34.0 % 33.9 % 9.2 %
Balance Sheet          
Total Assets 36,962 35,488 27,119 27,119 30,567
Total Liabilities 33,282 35,259 18,952 18,952 22,912
Shareholders Equity 3,680 229 8,167 8,167 7,655.0

Price history

Comments

No comments yet. Login to comment.