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)
Dollar43Point17
Implied share price

Within margin of safety Undervalued by 0.1%

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
19.72 19.7 13.49 45.01 29.69 13.69
All amounts in millions
from last financial year
         
Implied Share Price $43.17 $150.74 $37.02 $80.89 $137.98
Market Cap 187,484 142,358 29,708 24,103 17,372
Net Debt 24,313 21,275 48,847 -1,151 2,354
Enterprise Value (EV) 210,720 163,633 1,839,722 22,952 19,726
Revenue 44,294 63,056 263,449 2,464 6,121
EBITDA 10,698 12,128 40,878 773 1,441
Percent 24.2 % 19.2 % 15.5 % 31.4 % 23.5 %
EBIT 8,728 9,712 30,864 747 1,206
Percent 19.7 % 15.4 % 11.7 % 30.3 % 19.7 %
Balance Sheet          
Total Assets 90,093 69,667 376,173 1,938 8,273
Total Liabilities 64,539 57,744 205,700 423 5,979
Shareholders Equity 25,554 11,923 170,473 1,515 2,294.0

Price history

Comments

No comments yet. Login to comment.