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)
Dollar31Point22
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
CMG
Chipotle Mexican Grill, Inc.
Change
CPG
Compass Group plc
Change
13.28 21.36 11.12 13.26 22.85 13.88
All amounts in millions
from last financial year
         
Implied Share Price $31.22 $117.38 $92.06 $378.68 £10.98
Market Cap 75,460 92,200 39,737 19,683 19,179
Net Debt 204 12,911 2,766 -758 2,392
Enterprise Value (EV) 75,619 105,475 42,558 18,925 21,577
Revenue 16,447 27,441 13,279 4,108 17,058
EBITDA 3,541 9,483 3,210 828 1,555
Percent 21.5 % 34.6 % 24.2 % 20.2 % 9.1 %
EBIT 2,792 7,944 2,471 717 1,211
Percent 17.0 % 29.0 % 18.6 % 17.5 % 7.1 %
Balance Sheet          
Total Assets 10,752 34,281 8,345 2,546 8,694
Total Liabilities 5,480 21,428 6,798 533 6,855
Shareholders Equity 5,272 12,853 1,547 2,012 1,839.0

Comments

No comments yet. Login to comment.