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)
Dollar40Point42
Implied share price

Sell Overvalued by 26.7%

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
13.99 19.03 14.05 13.43 14.68 13.83
All amounts in millions
from last financial year
         
Implied Share Price $40.42 $122.68 $86.37 £12.19 $457.06
Market Cap 80,789 108,195 33,650 21,146 13,199
Net Debt 736 16,436 3,226 2,648 -663
Enterprise Value (EV) 81,525 124,625 36,876 23,794 12,536
Revenue 19,162 25,413 13,105 17,590 4,501
EBITDA 4,284 8,871 2,746 1,621 906
Percent 22.4 % 34.9 % 21.0 % 9.2 % 20.1 %
EBIT 3,351 7,316 1,999 1,255 776
Percent 17.5 % 28.8 % 15.3 % 7.1 % 17.2 %
Balance Sheet          
Total Assets 12,416 37,938 8,061 8,747 2,725
Total Liabilities 6,598 30,850 7,150 6,810 597
Shareholders Equity 5,818 7,087 911 1,937 2,127.974

Comments

No comments yet. Login to comment.