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)
Dollar111Point75
Implied share price

Buy Undervalued by 76.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
MO
Altria Group, Inc.
PM
Philip Morris International Inc.
Change
BTI
British American Tobacco (ADR)
Change
BATS
British American Tobacco plc
Change
RAI
Reynolds American, Inc.
Change
25.8 15.17 15.83 46.75 19.79 20.98
All amounts in millions
from last financial year
         
Implied Share Price $111.75 $174.15 $65.84 £65.84 $61.91
Market Cap 124,069 156,141 116,131 90,663 69,140
Net Debt 10,550 25,063 15,003 15,003 14,639
Enterprise Value (EV) 134,619 181,204 249,634 105,666 83,779
Revenue 25,434 26,794 13,104 13,104 10,675
EBITDA 8,873 11,445 5,340 5,340 3,993
Percent 34.9 % 42.7 % 40.8 % 40.8 % 37.4 %
EBIT 8,648 10,691 4,935 4,935 3,871
Percent 34.0 % 39.9 % 37.7 % 37.7 % 36.3 %
Balance Sheet          
Total Assets 32,535 33,956 31,515 31,515 53,132
Total Liabilities 29,655 47,200 26,621 26,621 34,880
Shareholders Equity 2,880 -13,244 4,894 4,894 18,252.0

Price history

Comments

No comments yet. Login to comment.