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)
Pound13Point76
Implied share price

Buy Undervalued by 266.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
JDW
J D Wetherspoon plc
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
YUM
Yum! Brands, Inc.
Change
CMG
Chipotle Mexican Grill, Inc.
Change
15.26 6.32 10.57 18.9 12.75 44.09
All amounts in millions
from last financial year
         
Implied Share Price £13.76 $135.77 $43.18 $84.86 $145.62
Market Cap 473 92,488 40,215 32,303 12,777
Net Debt 437 10,164 -1,501 2,119 -452
Enterprise Value (EV) 931 102,653 38,714 34,422 19,015
Revenue 1,072 27,006 11,700 12,626 2,269
EBITDA 147 9,707 2,047 2,700 431
Percent 13.7 % 35.9 % 17.5 % 21.4 % 19.0 %
EBIT 103 8,292 1,524 2,070 356
Percent 9.6 % 30.7 % 13.0 % 16.4 % 15.7 %
Balance Sheet          
Total Assets 989 32,989 7,360 8,834 1,425
Total Liabilities 818 18,599 2,975 7,011 381
Shareholders Equity 171 14,390 4,384 1,823 1,044.226

Comments

No comments yet. Login to comment.