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)
Dollar84Point31
Implied share price

Sell Overvalued by 14.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
THI
Tim Hortons Inc.
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
YUM
Yum! Brands, Inc.
Change
CPG
Compass Group plc
Change
15.42 17.89 13.05 18.65 13.9 16.74
All amounts in millions
from last financial year
         
Implied Share Price $84.31 $141.03 $44.54 $100.31 £13.60
Market Cap 13,125 99,374 79,167 34,945 24,495
Net Debt 961 16,436 736 3,226 2,648
Enterprise Value (EV) 14,086 115,803 79,903 38,171 27,143
Revenue 3,255 25,413 19,162 13,105 17,590
EBITDA 787 8,871 4,284 2,746 1,621
Percent 24.2 % 34.9 % 22.4 % 21.0 % 9.2 %
EBIT 625 7,316 3,351 1,999 1,255
Percent 19.2 % 28.8 % 17.5 % 15.3 % 7.1 %
Balance Sheet          
Total Assets 2,433 37,938 12,416 8,061 8,747
Total Liabilities 1,672 30,850 6,598 7,150 6,810
Shareholders Equity 761 7,087 5,818 911 1,937.0

Comments

No comments yet. Login to comment.