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)
Dollar40Point75
Implied share price

Sell Overvalued by 24.5%

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
THI
Tim Hortons Inc.
Change
14.12 18.65 13.05 13.9 16.74 17.89
All amounts in millions
from last financial year
         
Implied Share Price $40.75 $127.52 $91.16 £12.32 $76.59
Market Cap 79,167 99,374 34,945 24,495 13,125
Net Debt 736 16,436 3,226 2,648 961
Enterprise Value (EV) 79,903 115,803 38,171 27,143 14,086
Revenue 19,162 25,413 13,105 17,590 3,255
EBITDA 4,284 8,871 2,746 1,621 787
Percent 22.4 % 34.9 % 21.0 % 9.2 % 24.2 %
EBIT 3,351 7,316 1,999 1,255 625
Percent 17.5 % 28.8 % 15.3 % 7.1 % 19.2 %
Balance Sheet          
Total Assets 12,416 37,938 8,061 8,747 2,433
Total Liabilities 6,598 30,850 7,150 6,810 1,672
Shareholders Equity 5,818 7,087 911 1,937 761.154

Comments

No comments yet. Login to comment.