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)
Dollar52Point89
Implied share price

Sell Overvalued by 32.9%

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
13.23 20.06 10.97 12.3 28.47 11.68
All amounts in millions
from last financial year
         
Implied Share Price $52.89 $123.48 $89.11 $289.14 £11.48
Market Cap 59,358 99,207 36,400 18,668 16,894
Net Debt -1,934 11,331 2,416 -578 1,259
Enterprise Value (EV) 57,423 110,536 38,816 18,090 18,153
Revenue 14,892 28,105 13,084 3,214 17,557
EBITDA 2,862 10,080 3,155 635 1,554
Percent 19.2 % 35.9 % 24.1 % 19.8 % 8.9 %
EBIT 2,207 8,495 2,434 539 1,230
Percent 14.8 % 30.2 % 18.6 % 16.8 % 7.0 %
Balance Sheet          
Total Assets 11,516 36,626 8,695 2,009 9,128
Total Liabilities 7,036 20,616 6,529 470 6,346
Shareholders Equity 4,480 16,009 2,166 1,538 2,782.0

Comments

No comments yet. Login to comment.