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)
Dollar50Point20
Implied share price

Buy Undervalued by 12.4%

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
20.01 18.03 13.72 44.6 30.19 12.66
All amounts in millions
from last financial year
         
Implied Share Price $50.20 $156.50 $40.37 $89.59 $150.96
Market Cap 193,408 148,240 32,236 25,956 16,836
Net Debt 24,216 21,275 54,631 -2,920 2,471
Enterprise Value (EV) 217,769 169,515 1,962,103 23,036 19,307
Revenue 44,294 63,056 311,589 2,722 6,282
EBITDA 12,075 12,358 43,989 763 1,525
Percent 27.3 % 19.6 % 14.1 % 28.0 % 24.3 %
EBIT 10,105 9,942 33,164 732 1,298
Percent 22.8 % 15.8 % 10.6 % 26.9 % 20.7 %
Balance Sheet          
Total Assets 89,996 69,667 409,332 5,675 8,869
Total Liabilities 64,442 57,744 227,808 865 6,686
Shareholders Equity 25,554 11,923 181,524 4,809 2,183.0

Price history

Comments

No comments yet. Login to comment.