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)
Dollar61Point93
Implied share price

Buy Undervalued by 6.9%

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
13.54 12.7 11.52 19.73 11.74 11.7
All amounts in millions
from last financial year
         
Implied Share Price $61.93 $122.01 $44.23 $81.71 £10.48
Market Cap 8,868 102,400 47,557 31,560 16,351
Net Debt 411 11,296 -1,487 2,166 1,055
Enterprise Value (EV) 9,279 113,696 46,108 33,726 17,426
Revenue 3,120 27,567 13,299 13,633 16,905
EBITDA 730 9,865 2,337 2,874 1,489
Percent 23.4 % 35.8 % 17.6 % 21.1 % 8.8 %
EBIT 598 8,377 1,786 2,201 1,152
Percent 19.2 % 30.4 % 13.4 % 16.1 % 6.8 %
Balance Sheet          
Total Assets 2,284 35,386 8,219 9,011 9,230
Total Liabilities 1,096 20,092 3,110 6,857 5,999
Shareholders Equity 1,187 15,293 5,109 2,154 3,231.0

Comments

No comments yet. Login to comment.