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)
Dollar56Point25
Implied share price

Buy Undervalued by 16.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
RAI
Reynolds American, Inc.
PM
Philip Morris International Inc.
Change
MO
Altria Group, Inc.
Change
BTI
British American Tobacco (ADR)
Change
BATS
British American Tobacco plc
Change
23.77 20.98 15.83 15.17 46.75 19.79
All amounts in millions
from last financial year
         
Implied Share Price $56.25 $159.23 $102.56 $60.05 £60.04
Market Cap 69,140 156,141 124,069 116,131 90,663
Net Debt 14,639 25,063 10,550 15,003 15,003
Enterprise Value (EV) 83,779 181,204 134,619 249,634 105,666
Revenue 10,675 26,794 25,434 13,104 13,104
EBITDA 3,993 11,445 8,873 5,340 5,340
Percent 37.4 % 42.7 % 34.9 % 40.8 % 40.8 %
EBIT 3,871 10,691 8,648 4,935 4,935
Percent 36.3 % 39.9 % 34.0 % 37.7 % 37.7 %
Balance Sheet          
Total Assets 53,132 33,956 32,535 31,515 31,515
Total Liabilities 34,880 47,200 29,655 26,621 26,621
Shareholders Equity 18,252 -13,244 2,880 4,894 4,894.0

Price history

Comments

No comments yet. Login to comment.