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?
Dollar16Point68
Implied share price

Buy Undervalued by 173.4%

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
23.99 10.4 14.56 7.07 86.47 15.8
All amounts in millions
from last financial year
         
Implied Share Price $16.68 $224.53 $121.38 $29.17 £69.66
Market Cap 616 203,502 116,783 71,610 70,758
Net Debt 201 42,488 -6,258 9,325 10,310
Enterprise Value (EV) 818 244,854 110,262 298,327 81,282
Revenue 231 43,604 32,231 10,485 19,833
EBITDA 78 16,819 15,588 3,450 5,146
Percent 34.1 % 38.6 % 48.4 % 32.9 % 25.9 %
EBIT 66 13,748 13,874 3,095 3,978
Percent 28.6 % 31.5 % 43.0 % 29.5 % 20.1 %
Balance Sheet          
Total Assets 560 134,635 54,159 28,491 43,589
Total Liabilities 286 92,498 25,296 19,961 20,697
Shareholders Equity 273 42,137 28,863 8,530 22,892.0

Comments

No comments yet. Login to comment.