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)
Dollar50Point61
Implied share price

Buy Undervalued by 15.2%

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
DPS
Dr Pepper Snapple Group Inc.
Change
20.14 17.74 13.93 29.42 44.48 12.9
All amounts in millions
from last financial year
         
Implied Share Price $50.61 $157.57 $112.28 $40.09 $151.98
Market Cap 190,049 150,854 31,962 31,401 17,200
Net Debt 24,216 21,275 -2,920 65,831 2,471
Enterprise Value (EV) 214,265 172,129 29,042 1,956,530 19,671
Revenue 44,294 63,056 2,722 311,589 6,282
EBITDA 12,075 12,358 987 43,989 1,525
Percent 27.3 % 19.6 % 36.3 % 14.1 % 24.3 %
EBIT 10,105 9,942 956 33,164 1,298
Percent 22.8 % 15.8 % 35.1 % 10.6 % 20.7 %
Balance Sheet          
Total Assets 89,996 69,667 5,675 409,332 8,869
Total Liabilities 64,442 57,744 865 227,808 6,686
Shareholders Equity 25,554 11,923 4,809 181,524 2,183.0

Price history

Comments

No comments yet. Login to comment.