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)
Dollar19Point90
Implied share price

Sell Overvalued by 16.0%

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
11.12 13.25 11.34 10.37 10.15 12.25
All amounts in millions
from last financial year
         
Implied Share Price $19.90 $72.97 $46.13 £5.98 $34.09
Market Cap 17,525 79,335 19,894 10,186 6,563
Net Debt -116 8,782 2,913 1,012 307
Enterprise Value (EV) 17,408 88,118 22,807 11,179 6,871
Revenue 9,774 22,744 10,836 13,444 2,242
EBITDA 1,314 7,773 2,199 1,102 560
Percent 13.4 % 34.2 % 20.3 % 8.2 % 25.0 %
EBIT 779 6,557 1,621 870 459
Percent 8.0 % 28.8 % 15.0 % 6.5 % 20.5 %
Balance Sheet          
Total Assets 5,576 30,224 7,148 7,641 1,996
Total Liabilities 2,531 16,191 6,123 5,105 827
Shareholders Equity 3,045 14,033 1,025 2,536 1,169.044

Comments

No comments yet. Login to comment.