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?
Dollar1506Point25
Implied share price

Buy Undervalued by 3688.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
VCO
Vina Concha y Toro S.A. (ADR)
BUD
Anheuser-Busch Companies, Inc.
Change
ABV
Companhia de Bebidas das Americas (ADR)
Change
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
24.72 4.4 11.82 6.91 86.69 11.89
All amounts in millions
from last financial year
         
Implied Share Price $1506.25 $218.76 $125.02 $31.71 £78.01
Market Cap 1,496 152,400 113,126 74,895 51,582
Net Debt 207,342 30,463 -6,258 7,718 16,377
Enterprise Value (EV) 237,043 182,132 107,710 306,118 68,009
Revenue 450,544 39,758 32,231 10,762 23,213
EBITDA 53,911 15,412 15,588 3,531 5,720
Percent 12.0 % 38.8 % 48.4 % 32.8 % 24.6 %
EBIT 36,164 12,727 13,874 3,179 4,403
Percent 8.0 % 32.0 % 43.0 % 29.5 % 19.0 %
Balance Sheet          
Total Assets 854,668 122,621 54,159 22,350 56,294
Total Liabilities 430,791 81,479 25,296 16,762 29,922
Shareholders Equity 423,876 41,142 28,863 5,588 26,372.0

Price history

Comments

No comments yet. Login to comment.