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)
Dollar52Point43
Implied share price

Buy Undervalued by 14.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
KO
The Coca-Cola Company
PEP
PepsiCo, Inc.
Change
HANS
Hansen Natural Corporation
Change
FMX
Fomento Economico Mexicano SAB (ADR)
Change
CCE
Coca-Cola Enterprises Inc.
Change
20.79 18.43 14.37 29.56 45.18 18.2
All amounts in millions
from last financial year
         
Implied Share Price $52.43 $163.73 $115.44 $41.49 $44.57
Market Cap 198,269 156,263 32,092 31,531 18,362
Net Debt 24,216 21,275 -2,920 65,831 3,676
Enterprise Value (EV) 222,485 177,538 29,172 1,987,622 22,038
Revenue 44,294 63,056 2,722 311,589 7,011
EBITDA 12,075 12,358 987 43,989 1,211
Percent 27.3 % 19.6 % 36.3 % 14.1 % 17.3 %
EBIT 10,105 9,942 956 33,164 937
Percent 22.8 % 15.8 % 35.1 % 10.6 % 13.4 %
Balance Sheet          
Total Assets 89,996 69,667 5,675 409,332 7,596
Total Liabilities 64,442 57,744 865 227,808 6,639
Shareholders Equity 25,554 11,923 4,809 181,524 957.0

Price history

Comments

No comments yet. Login to comment.