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)
Dollar85Point72
Implied share price

Buy Undervalued by 22.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
YUM
Yum! Brands, Inc.
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
CPG
Compass Group plc
Change
CMG
Chipotle Mexican Grill, Inc.
Change
14.17 11.74 11.33 19.73 11.14 20.12
All amounts in millions
from last financial year
         
Implied Share Price $85.72 $128.15 $46.18 £11.00 $265.05
Market Cap 31,560 100,455 47,557 15,512 11,437
Net Debt 2,166 11,296 -1,487 1,055 -469
Enterprise Value (EV) 33,726 111,776 46,108 16,587 10,967
Revenue 13,633 27,567 13,299 16,905 2,731
EBITDA 2,874 9,865 2,337 1,489 545
Percent 21.1 % 35.8 % 17.6 % 8.8 % 20.0 %
EBIT 2,201 8,377 1,786 1,152 460
Percent 16.1 % 30.4 % 13.4 % 6.8 % 16.9 %
Balance Sheet          
Total Assets 9,011 35,386 8,219 9,230 1,668
Total Liabilities 6,857 20,092 3,110 5,999 422
Shareholders Equity 2,154 15,293 5,109 3,231 1,245.926

Price history

Comments

No comments yet. Login to comment.