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)
Dollar56Point16
Implied share price

Buy Undervalued by 30.8%

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
DPS
Dr Pepper Snapple Group Inc.
Change
19.99 15.59 12.9 50.32 30.37 13.0
All amounts in millions
from last financial year
         
Implied Share Price $56.16 $157.80 $33.66 $74.66 $119.18
Market Cap 188,082 145,245 30,847 18,700 14,213
Net Debt 16,811 19,961 48,627 -613 2,421
Enterprise Value (EV) 204,893 165,206 1,963,719 18,088 16,634
Revenue 46,854 66,415 258,097 2,246 5,997
EBITDA 13,144 12,811 39,025 595 1,280
Percent 28.1 % 19.3 % 15.1 % 26.5 % 21.3 %
EBIT 11,167 10,148 29,329 572 1,046
Percent 23.8 % 15.3 % 11.4 % 25.5 % 17.4 %
Balance Sheet          
Total Assets 90,055 77,478 359,192 1,420 8,201
Total Liabilities 56,882 53,199 136,642 428 5,924
Shareholders Equity 33,173 24,279 222,550 992 2,277.0

Price history

Comments

No comments yet. Login to comment.