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)
Dollar52Point69
Implied share price

Buy Undervalued by 21.7%

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
19.99 16.71 13.11 54.3 12.18
All amounts in millions
from last financial year
         
Implied Share Price $52.69 $158.05 $33.65 0 $137.07
Market Cap 189,058 146,724 32,868 23,667 15,203
Net Debt 20,070 20,171 48,627 -1,151 2,354
Enterprise Value (EV) 209,128 166,895 2,119,126 22,517 17,557
Revenue 45,998 66,683 258,097 2,464 6,121
EBITDA 12,515 12,731 39,025 0 1,441
Percent 27.2 % 19.1 % 15.1 % n/a % 23.5 %
EBIT 10,539 10,106 29,329 747 1,206
Percent 22.9 % 15.2 % 11.4 % 30.3 % 19.7 %
Balance Sheet          
Total Assets 92,023 70,509 359,192 1,938 8,273
Total Liabilities 61,703 53,071 136,642 423 5,979
Shareholders Equity 30,320 17,438 222,550 1,515 2,294.0

Price history

Comments

No comments yet. Login to comment.