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)
Dollar36Point27
Implied share price

Sell Overvalued by 34.2%

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
12.75 19.29 11.35 13.53 14.56
All amounts in millions
from last financial year
         
Implied Share Price $36.27 0 $75.97 £10.96 $406.74
Market Cap 81,502 108,286 28,789 19,346 13,862
Net Debt 736 12,911 3,240 2,648 -663
Enterprise Value (EV) 82,652 121,195 31,279 21,933 13,198
Revenue 19,162 25,413 13,105 17,590 4,501
EBITDA 4,284 0 2,757 1,621 906
Percent 22.4 % n/a % 21.0 % 9.2 % 20.1 %
EBIT 3,351 7,145 2,010 1,255 776
Percent 17.5 % 28.1 % 15.3 % 7.1 % 17.2 %
Balance Sheet          
Total Assets 12,416 34,281 8,075 8,747 2,725
Total Liabilities 6,598 21,428 7,164 6,810 597
Shareholders Equity 5,818 12,853 911 1,937 2,127.974

Comments

No comments yet. Login to comment.