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)
Dollar242Point92
Implied share price

Buy Undervalued by 239.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
BUD
Anheuser-Busch Companies, Inc.
ABV
Companhia de Bebidas das Americas (ADR)
Change
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
DGE
Diageo plc
Change
27.73 9.77 8.94 80.07 10.07 14.27
All amounts in millions
from last financial year
         
Implied Share Price $242.92 $117.54 $32.48 £76.10 £32.69
Market Cap 115,061 109,519 62,638 39,460 38,927
Net Debt 34,742 -4,155 6,684 7,393 6,687
Enterprise Value (EV) 148,981 116,784 254,375 46,581 45,608
Revenue 39,046 27,126 9,936 19,408 9,936
EBITDA 15,252 13,065 3,177 4,628 3,196
Percent 39.1 % 48.2 % 32.0 % 23.8 % 32.2 %
EBIT 12,562 11,661 2,864 3,504 2,910
Percent 32.2 % 43.0 % 28.8 % 18.1 % 29.3 %
Balance Sheet          
Total Assets 112,427 46,139 19,777 39,109 19,777
Total Liabilities 74,935 20,528 14,532 17,101 14,532
Shareholders Equity 37,492 25,611 5,245 22,008 5,245.0

Price history

Comments

No comments yet. Login to comment.