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)
Dollar39Point27
Implied share price

Within margin of safety Overvalued by 2.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
CCE
Coca-Cola Enterprises Inc.
KO
The Coca-Cola Company
Change
PEP
PepsiCo, Inc.
Change
FMX
Fomento Economico Mexicano SAB (ADR)
Change
HANS
Hansen Natural Corporation
Change
18.69 19.07 17.21 14.21 44.1 25.41
All amounts in millions
from last financial year
         
Implied Share Price $39.27 $46.67 $145.51 $36.97 $112.22
Market Cap 19,413 183,560 154,177 30,431 28,005
Net Debt 3,676 24,216 21,275 65,831 -2,920
Enterprise Value (EV) 23,089 207,776 175,451 1,939,756 25,085
Revenue 7,011 44,294 63,056 311,589 2,722
EBITDA 1,211 12,075 12,344 43,989 987
Percent 17.3 % 27.3 % 19.6 % 14.1 % 36.3 %
EBIT 937 10,105 9,928 33,164 956
Percent 13.4 % 22.8 % 15.7 % 10.6 % 35.1 %
Balance Sheet          
Total Assets 7,596 89,996 69,667 409,332 5,675
Total Liabilities 6,639 64,442 57,744 227,808 865
Shareholders Equity 957 25,554 11,923 181,524 4,809.41

Price history

Comments

No comments yet. Login to comment.