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)
Dollar111Point33
Implied share price

Buy Undervalued by 79.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
DRI
Darden Restaurants, Inc.
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
YUM
Yum! Brands, Inc.
Change
CPG
Compass Group plc
Change
15.42 8.66 13.05 18.65 13.9 16.74
All amounts in millions
from last financial year
         
Implied Share Price $111.33 $141.03 $44.54 $100.31 £13.60
Market Cap 7,694 99,374 79,167 34,945 24,495
Net Debt 165 16,436 736 3,226 2,648
Enterprise Value (EV) 7,988 115,803 79,903 38,171 27,143
Revenue 6,933 25,413 19,162 13,105 17,590
EBITDA 922 8,871 4,284 2,746 1,621
Percent 13.3 % 34.9 % 22.4 % 21.0 % 9.2 %
EBIT 630 7,316 3,351 1,999 1,255
Percent 9.1 % 28.8 % 17.5 % 15.3 % 7.1 %
Balance Sheet          
Total Assets 4,582 37,938 12,416 8,061 8,747
Total Liabilities 2,630 30,850 6,598 7,150 6,810
Shareholders Equity 1,952 7,087 5,818 911 1,937.0

Price history

Comments

No comments yet. Login to comment.