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)
Dollar49Point23
Implied share price

Sell Overvalued by 30.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
SBUX
Starbucks Corporation
MCD
McDonald's Corporation
Change
YUM
Yum! Brands, Inc.
Change
CPG
Compass Group plc
Change
CMG
Chipotle Mexican Grill, Inc.
Change
12.32 17.93 10.85 11.44 11.44 24.16
All amounts in millions
from last financial year
         
Implied Share Price $49.23 $114.15 $82.32 £10.02 $270.56
Market Cap 53,275 98,035 33,591 16,516 15,935
Net Debt -1,934 11,331 2,416 1,259 -578
Enterprise Value (EV) 51,341 109,366 36,083 17,784 15,357
Revenue 14,892 28,105 13,084 17,557 3,214
EBITDA 2,862 10,080 3,155 1,554 635
Percent 19.2 % 35.9 % 24.1 % 8.9 % 19.8 %
EBIT 2,207 8,495 2,434 1,230 539
Percent 14.8 % 30.2 % 18.6 % 7.0 % 16.8 %
Balance Sheet          
Total Assets 11,516 36,626 8,695 9,128 2,009
Total Liabilities 7,036 20,616 6,529 6,346 470
Shareholders Equity 4,480 16,009 2,166 2,782 1,538.288

Comments

No comments yet. Login to comment.