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  

What's this?
Dollar19Point23
Implied share price

Buy Undervalued by 29.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
ARCO
Arcos Dorados Holding Inc
MCD
McDonald's Corporation
Change
SBUX
Starbucks Corporation
Change
YUM
Yum! Brands, Inc.
Change
CPG
Compass Group plc
Change
13.63 10.85 11.52 19.96 11.74 11.86
All amounts in millions
from last financial year
         
Implied Share Price $19.23 $122.83 $44.49 $82.25 £10.55
Market Cap 3,113 102,400 48,103 31,569 16,575
Net Debt 467 11,296 -1,487 2,166 1,055
Enterprise Value (EV) 3,580 113,696 46,655 33,735 17,663
Revenue 3,797 27,567 13,299 13,633 16,905
EBITDA 329 9,865 2,337 2,874 1,489
Percent 8.7 % 35.8 % 17.6 % 21.1 % 8.8 %
EBIT 237 8,377 1,786 2,201 1,152
Percent 6.3 % 30.4 % 13.4 % 16.1 % 6.8 %
Balance Sheet          
Total Assets 2,049 35,386 8,219 9,011 9,230
Total Liabilities 1,304 20,092 3,110 6,857 5,999
Shareholders Equity 745 15,293 5,109 2,154 3,231.0

Price history

Comments

No comments yet. Login to comment.