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)
Dollar51Point13
Implied share price

Buy Undervalued by 18.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
KO
The Coca-Cola Company
PEP
PepsiCo, Inc.
Change
FMX
Fomento Economico Mexicano SAB (ADR)
Change
HANS
Hansen Natural Corporation
Change
CCE
Coca-Cola Enterprises Inc.
Change
20.28 17.49 14.25 44.57 27.33 18.44
All amounts in millions
from last financial year
         
Implied Share Price $51.13 $159.18 $40.40 $120.51 $43.28
Market Cap 186,970 154,637 31,143 29,893 18,657
Net Debt 24,216 21,275 65,831 -2,920 3,676
Enterprise Value (EV) 211,186 175,912 1,960,416 26,973 22,333
Revenue 44,294 63,056 311,589 2,722 7,011
EBITDA 12,075 12,344 43,989 987 1,211
Percent 27.3 % 19.6 % 14.1 % 36.3 % 17.3 %
EBIT 10,105 9,928 33,164 956 937
Percent 22.8 % 15.7 % 10.6 % 35.1 % 13.4 %
Balance Sheet          
Total Assets 89,996 69,667 409,332 5,675 7,596
Total Liabilities 64,442 57,744 227,808 865 6,639
Shareholders Equity 25,554 11,923 181,524 4,809 957.0

Price history

Comments

No comments yet. Login to comment.