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)
Dollar103Point10
Implied share price

Buy Undervalued by 15.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
YUM
Yum! Brands, Inc.
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
CPG
Compass Group plc
Change
THI
Tim Hortons Inc.
Change
15.81 13.9 13.05 18.65 16.74 17.89
All amounts in millions
from last financial year
         
Implied Share Price $103.10 $145.14 $45.70 £13.99 $86.66
Market Cap 34,945 99,374 79,167 24,495 13,125
Net Debt 3,226 16,436 736 2,648 961
Enterprise Value (EV) 38,171 115,803 79,903 27,143 14,086
Revenue 13,105 25,413 19,162 17,590 3,255
EBITDA 2,746 8,871 4,284 1,621 787
Percent 21.0 % 34.9 % 22.4 % 9.2 % 24.2 %
EBIT 1,999 7,316 3,351 1,255 625
Percent 15.3 % 28.8 % 17.5 % 7.1 % 19.2 %
Balance Sheet          
Total Assets 8,061 37,938 12,416 8,747 2,433
Total Liabilities 7,150 30,850 6,598 6,810 1,672
Shareholders Equity 911 7,087 5,818 1,937 761.154

Price history

Comments

No comments yet. Login to comment.