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)
Dollar39Point87
Implied share price

Sell Overvalued by 37.9%

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
12.15 19.96 11.41 11.74 11.86 20.18
All amounts in millions
from last financial year
         
Implied Share Price $39.87 $108.26 $72.79 £9.34 $229.35
Market Cap 48,103 101,287 31,569 16,575 11,469
Net Debt -1,487 11,296 2,166 1,055 -469
Enterprise Value (EV) 46,655 112,583 33,735 17,663 11,000
Revenue 13,299 27,567 13,633 16,905 2,731
EBITDA 2,337 9,865 2,874 1,489 545
Percent 17.6 % 35.8 % 21.1 % 8.8 % 20.0 %
EBIT 1,786 8,377 2,201 1,152 460
Percent 13.4 % 30.4 % 16.1 % 6.8 % 16.9 %
Balance Sheet          
Total Assets 8,219 35,386 9,011 9,230 1,668
Total Liabilities 3,110 20,092 6,857 5,999 422
Shareholders Equity 5,109 15,293 2,154 3,231 1,245.926

Comments

No comments yet. Login to comment.