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)
Pound61Point08
Implied share price

Buy Undervalued by 25.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
BATS
British American Tobacco plc
PM
Philip Morris International Inc.
Change
MO
Altria Group, Inc.
Change
BTI
British American Tobacco (ADR)
Change
RAI
Reynolds American, Inc.
Change
24.13 19.79 15.83 15.17 46.75 20.98
All amounts in millions
from last financial year
         
Implied Share Price £61.08 $161.89 $104.20 $61.08 $57.26
Market Cap 90,663 156,141 124,069 116,131 69,140
Net Debt 15,003 25,063 10,550 15,003 14,639
Enterprise Value (EV) 105,666 181,204 134,619 249,634 83,779
Revenue 13,104 26,794 25,434 13,104 10,675
EBITDA 5,340 11,445 8,873 5,340 3,993
Percent 40.8 % 42.7 % 34.9 % 40.8 % 37.4 %
EBIT 4,935 10,691 8,648 4,935 3,871
Percent 37.7 % 39.9 % 34.0 % 37.7 % 36.3 %
Balance Sheet          
Total Assets 31,515 33,956 32,535 31,515 53,132
Total Liabilities 26,621 47,200 29,655 26,621 34,880
Shareholders Equity 4,894 -13,244 2,880 4,894 18,252.0

Comments

No comments yet. Login to comment.