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)
Dollar54Point69
Implied share price

Buy Undervalued by 33.7%

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
HANS
Hansen Natural Corporation
Change
DPS
Dr Pepper Snapple Group Inc.
Change
20.72 15.9 12.62 52.76 29.71 12.17
All amounts in millions
from last financial year
         
Implied Share Price $54.69 $165.07 $35.54 $100.93 $143.02
Market Cap 178,627 140,475 32,825 24,124 15,215
Net Debt 20,070 20,171 51,440 -1,151 2,354
Enterprise Value (EV) 198,350 160,646 2,097,596 22,973 17,539
Revenue 45,998 66,683 263,449 2,464 6,121
EBITDA 12,474 12,731 39,761 773 1,441
Percent 27.1 % 19.1 % 15.1 % 31.4 % 23.5 %
EBIT 10,498 10,106 30,732 747 1,206
Percent 22.8 % 15.2 % 11.7 % 30.3 % 19.7 %
Balance Sheet          
Total Assets 92,023 70,509 376,173 1,938 8,273
Total Liabilities 61,703 53,071 205,700 423 5,979
Shareholders Equity 30,320 17,438 170,473 1,515 2,294.0

Price history

Comments

No comments yet. Login to comment.