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)
Dollar73Point85
Implied share price

Sell Overvalued by 21.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SBUX
Starbucks Corporation
MCD
McDonald's Corporation
Change
YUM
Yum! Brands, Inc.
Change
CMG
Chipotle Mexican Grill, Inc.
Change
CPG
Compass Group plc
Change
15.7 20.02 11.57 24.19 13.9
All amounts in millions
from last financial year
         
Implied Share Price $73.85 0 $109.94 $443.48 £13.22
Market Cap 70,676 95,054 34,385 20,793 19,374
Net Debt 204 11,331 2,766 -758 2,392
Enterprise Value (EV) 70,880 107,580 37,151 20,035 21,614
Revenue 16,447 27,441 13,279 4,108 17,058
EBITDA 3,541 0 3,210 828 1,555
Percent 21.5 % n/a % 24.2 % 20.2 % 9.1 %
EBIT 2,792 7,949 2,471 717 1,211
Percent 17.0 % 29.0 % 18.6 % 17.5 % 7.1 %
Balance Sheet          
Total Assets 10,752 36,626 8,345 2,546 8,694
Total Liabilities 5,480 20,616 6,798 533 6,855
Shareholders Equity 5,272 16,009 1,547 2,012 1,839.0

Comments

No comments yet. Login to comment.