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?
Dollar14Point40
Implied share price

Buy Undervalued by 140.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
DGL
Delegat's Group Ltd.
BUD
Anheuser-Busch Companies, Inc.
Change
ABV
Companhia de Bebidas das Americas (ADR)
Change
SAB
SABMiller plc
Change
DEO
Diageo plc (ADR)
Change
21.06 10.27 12.23 7.07 13.73 78.21
All amounts in millions
from last financial year
         
Implied Share Price $14.40 $219.05 $106.82 £67.18 $25.41
Market Cap 606 185,803 116,783 67,240 65,945
Net Debt 201 42,464 -6,258 11,579 9,366
Enterprise Value (EV) 808 228,244 110,262 78,500 272,186
Revenue 231 47,063 32,231 22,130 10,813
EBITDA 78 18,656 15,588 5,718 3,480
Percent 34.1 % 39.6 % 48.4 % 25.8 % 32.2 %
EBIT 66 15,303 13,874 4,487 3,040
Percent 28.6 % 32.5 % 43.0 % 20.3 % 28.1 %
Balance Sheet          
Total Assets 560 142,550 54,159 44,911 25,804
Total Liabilities 286 92,578 25,296 21,739 18,033
Shareholders Equity 273 49,972 28,863 23,172 7,771.0

Comments

No comments yet. Login to comment.