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)
Dollar87Point81
Implied share price

Within margin of safety Overvalued by 0.5%

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
18.61 18.7 11.04 33.92 13.68
All amounts in millions
from last financial year
         
Implied Share Price $87.81 0 $128.74 $400.11 £15.92
Market Cap 66,015 87,160 32,422 22,133 18,879
Net Debt 204 11,331 2,406 -578 2,392
Enterprise Value (EV) 66,219 98,490 34,828 21,555 21,271
Revenue 16,447 27,441 13,084 3,214 17,058
EBITDA 3,541 0 3,155 635 1,555
Percent 21.5 % n/a % 24.1 % 19.8 % 9.1 %
EBIT 2,792 7,949 2,434 539 1,211
Percent 17.0 % 29.0 % 18.6 % 16.8 % 7.1 %
Balance Sheet          
Total Assets 10,752 36,626 8,695 2,009 8,694
Total Liabilities 5,480 20,616 6,529 470 6,855
Shareholders Equity 5,272 16,009 2,166 1,538 1,839.0

Comments

No comments yet. Login to comment.