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?
Dollar56Point33
Implied share price

Within margin of safety Undervalued by 3.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
AFCE
AFC Enterprises, Inc.
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
YUM
Yum! Brands, Inc.
Change
CPG
Compass Group plc
Change
15.42 14.88 13.05 18.65 13.9 16.74
All amounts in millions
from last financial year
         
Implied Share Price $56.33 $141.03 $44.54 $100.31 £13.60
Market Cap 1,153 99,374 79,167 34,945 24,495
Net Debt 102 16,436 736 3,226 2,648
Enterprise Value (EV) 1,256 115,803 79,903 38,171 27,143
Revenue 259 25,413 19,162 13,105 17,590
EBITDA 84 8,871 4,284 2,746 1,621
Percent 32.6 % 34.9 % 22.4 % 21.0 % 9.2 %
EBIT 74 7,316 3,351 1,999 1,255
Percent 28.8 % 28.8 % 17.5 % 15.3 % 7.1 %
Balance Sheet          
Total Assets 266 37,938 12,416 8,061 8,747
Total Liabilities 206 30,850 6,598 7,150 6,810
Shareholders Equity 59 7,087 5,818 911 1,937.0

Comments

No comments yet. Login to comment.