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?
Dollar15Point64
Implied share price

Buy Undervalued by 162.9%

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
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
22.65 10.21 14.39 7.07 81.56 13.89
All amounts in millions
from last financial year
         
Implied Share Price $15.64 $210.72 $114.73 $27.60 £72.74
Market Cap 601 197,338 116,783 68,658 67,841
Net Debt 201 42,488 -6,258 9,366 11,579
Enterprise Value (EV) 803 241,968 110,262 283,837 79,434
Revenue 231 43,604 32,231 10,813 22,130
EBITDA 78 16,819 15,588 3,480 5,718
Percent 34.1 % 38.6 % 48.4 % 32.2 % 25.8 %
EBIT 66 13,748 13,874 3,040 4,487
Percent 28.6 % 31.5 % 43.0 % 28.1 % 20.3 %
Balance Sheet          
Total Assets 560 134,635 54,159 25,804 44,911
Total Liabilities 286 92,498 25,296 18,033 21,739
Shareholders Equity 273 42,137 28,863 7,771 23,172.0

Comments

No comments yet. Login to comment.