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)
Dollar255Point92
Implied share price

Buy Undervalued by 101.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
BUD
Anheuser-Busch Companies, Inc.
ABV
Companhia de Bebidas das Americas (ADR)
Change
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
DGE
Diageo plc
Change
26.99 14.69 1.09 87.93 16.01 18.82
All amounts in millions
from last financial year
         
Implied Share Price $255.92 $136.32 $33.30 £79.16 £33.28
Market Cap 203,115 122,489 72,469 71,876 55,638
Net Debt 42,488 -6,258 9,281 10,310 9,281
Enterprise Value (EV) 247,153 17,045 303,368 82,399 64,919
Revenue 43,604 32,231 10,485 19,833 10,485
EBITDA 16,819 15,588 3,450 5,146 3,450
Percent 38.6 % 48.4 % 32.9 % 25.9 % 32.9 %
EBIT 13,748 13,874 3,095 3,978 3,095
Percent 31.5 % 43.0 % 29.5 % 20.1 % 29.5 %
Balance Sheet          
Total Assets 134,635 54,159 28,491 43,589 28,491
Total Liabilities 92,498 25,296 19,961 20,697 19,961
Shareholders Equity 42,137 28,863 8,530 22,892 8,530.0

Price history

Comments

No comments yet. Login to comment.