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)
Dollar150Point29
Implied share price

Buy Undervalued by 118.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
PEP
PepsiCo, Inc.
KO
The Coca-Cola Company
Change
FMX
Fomento Economico Mexicano SAB (ADR)
Change
HANS
Hansen Natural Corporation
Change
CBRY
Cadbury Schweppes plc
Change
19.82 10.0 14.64 51.57 24.97 16.57
All amounts in millions
from last financial year
         
Implied Share Price $150.29 $105.64 $31.29 $57.72 £10.58
Market Cap 107,522 172,348 27,274 12,614 11,882
Net Debt 22,348 14,533 -1,539 -770 1,788
Enterprise Value (EV) 129,870 186,881 1,452,652 11,844 13,670
Revenue 66,504 46,542 177,053 1,703 5,384
EBITDA 12,988 12,769 28,170 474 825
Percent 19.5 % 27.4 % 15.9 % 27.8 % 15.3 %
EBIT 10,379 10,905 21,666 457 581
Percent 15.6 % 23.4 % 12.2 % 26.8 % 10.8 %
Balance Sheet          
Total Assets 72,882 79,974 334,517 1,362 8,895
Total Liabilities 52,294 48,339 170,876 383 5,373
Shareholders Equity 20,588 31,635 163,641 979 3,522.0

Price history

Comments

No comments yet. Login to comment.