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)
Pound12Point08
Implied share price

Buy Undervalued by 259.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
BVIC
Britvic Plc
KO
The Coca-Cola Company
Change
PEP
PepsiCo, Inc.
Change
FMX
Fomento Economico Mexicano SAB (ADR)
Change
HANS
Hansen Natural Corporation
Change
18.69 7.27 17.21 14.21 44.1 25.41
All amounts in millions
from last financial year
         
Implied Share Price £12.08 $46.67 $145.51 $36.97 $112.22
Market Cap 812 183,560 154,177 30,431 28,005
Net Debt 527 24,216 21,275 65,831 -2,920
Enterprise Value (EV) 1,337 207,776 175,451 1,939,756 25,085
Revenue 1,290 44,294 63,056 311,589 2,722
EBITDA 184 12,075 12,344 43,989 987
Percent 14.3 % 27.3 % 19.6 % 14.1 % 36.3 %
EBIT 135 10,105 9,928 33,164 956
Percent 10.5 % 22.8 % 15.7 % 10.6 % 35.1 %
Balance Sheet          
Total Assets 1,065 89,996 69,667 409,332 5,675
Total Liabilities 1,042 64,442 57,744 227,808 865
Shareholders Equity 22 25,554 11,923 181,524 4,809.41

Comments

No comments yet. Login to comment.