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)
Dollar47Point94
Implied share price

Buy Undervalued by 17.7%

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
CBRY
Cadbury Schweppes plc
Change
CCE
Coca-Cola Enterprises Inc.
Change
17.46 15.03 11.67 44.27 16.57 11.16
All amounts in millions
from last financial year
         
Implied Share Price $47.94 $134.39 $36.08 £9.16 $77.96
Market Cap 179,452 129,486 31,042 11,882 11,380
Net Debt 16,811 19,961 -880 1,788 3,494
Enterprise Value (EV) 195,697 149,447 1,634,190 13,670 14,968
Revenue 46,854 66,415 238,309 5,384 8,212
EBITDA 13,020 12,811 36,913 825 1,341
Percent 27.8 % 19.3 % 15.5 % 15.3 % 16.3 %
EBIT 11,043 10,148 29,434 581 1,033
Percent 23.6 % 15.3 % 12.4 % 10.8 % 12.6 %
Balance Sheet          
Total Assets 90,055 77,478 295,942 8,895 9,525
Total Liabilities 56,882 53,199 140,683 5,373 7,245
Shareholders Equity 33,173 24,279 155,259 3,522 2,280.0

Price history

Comments

No comments yet. Login to comment.