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)
Dollar15Point64
Implied share price

Buy Undervalued by 47.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
WEN
Wendy's International
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
YUM
Yum! Brands, Inc.
Change
CPG
Compass Group plc
Change
15.42 12.13 13.05 18.65 13.9 16.74
All amounts in millions
from last financial year
         
Implied Share Price $15.64 $141.03 $44.54 $100.31 £13.60
Market Cap 2,766 99,374 79,167 34,945 24,495
Net Debt 2,098 16,436 736 3,226 2,648
Enterprise Value (EV) 4,865 115,803 79,903 38,171 27,143
Revenue 1,870 25,413 19,162 13,105 17,590
EBITDA 401 8,871 4,284 2,746 1,621
Percent 21.4 % 34.9 % 22.4 % 21.0 % 9.2 %
EBIT 247 7,316 3,351 1,999 1,255
Percent 13.2 % 28.8 % 17.5 % 15.3 % 7.1 %
Balance Sheet          
Total Assets 4,108 37,938 12,416 8,061 8,747
Total Liabilities 3,355 30,850 6,598 7,150 6,810
Shareholders Equity 752 7,087 5,818 911 1,937.0

Price history

Comments

No comments yet. Login to comment.