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  

What's this?
Dollar144Point64
Implied share price

Buy Undervalued by 1844.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABV
Companhia de Bebidas das Americas (ADR)
BUD
Anheuser-Busch Companies, Inc.
Change
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
DGE
Diageo plc
Change
28.66 1.09 14.69 87.93 16.01 18.82
All amounts in millions
from last financial year
         
Implied Share Price $144.64 $273.42 $35.59 £84.46 £35.58
Market Cap 122,489 203,115 72,469 71,876 55,638
Net Debt -6,258 42,488 9,281 10,310 9,281
Enterprise Value (EV) 17,045 247,153 303,368 82,399 64,919
Revenue 32,231 43,604 10,485 19,833 10,485
EBITDA 15,588 16,819 3,450 5,146 3,450
Percent 48.4 % 38.6 % 32.9 % 25.9 % 32.9 %
EBIT 13,874 13,748 3,095 3,978 3,095
Percent 43.0 % 31.5 % 29.5 % 20.1 % 29.5 %
Balance Sheet          
Total Assets 54,159 134,635 28,491 43,589 28,491
Total Liabilities 25,296 92,498 19,961 20,697 19,961
Shareholders Equity 28,863 42,137 8,530 22,892 8,530.0

Price history

Comments

No comments yet. Login to comment.