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)
Dollar178Point54
Implied share price

Buy Undervalued by 77.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
PM
Philip Morris International Inc.
MO
Altria Group, Inc.
Change
BTI
British American Tobacco (ADR)
Change
BATS
British American Tobacco plc
Change
RAI
Reynolds American, Inc.
Change
26.39 15.83 15.17 46.75 19.79 20.98
All amounts in millions
from last financial year
         
Implied Share Price $178.54 $114.44 $67.54 £67.54 $63.57
Market Cap 156,141 124,069 116,131 90,663 69,140
Net Debt 25,063 10,550 15,003 15,003 14,639
Enterprise Value (EV) 181,204 134,619 249,634 105,666 83,779
Revenue 26,794 25,434 13,104 13,104 10,675
EBITDA 11,445 8,873 5,340 5,340 3,993
Percent 42.7 % 34.9 % 40.8 % 40.8 % 37.4 %
EBIT 10,691 8,648 4,935 4,935 3,871
Percent 39.9 % 34.0 % 37.7 % 37.7 % 36.3 %
Balance Sheet          
Total Assets 33,956 32,535 31,515 31,515 53,132
Total Liabilities 47,200 29,655 26,621 26,621 34,880
Shareholders Equity -13,244 2,880 4,894 4,894 18,252.0

Price history

Comments

No comments yet. Login to comment.