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?
Dollar15Point88
Implied share price

Buy Undervalued by 182.1%

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
21.93 9.01 12.14 7.07 81.54 10.66
All amounts in millions
from last financial year
         
Implied Share Price $15.88 $228.19 $111.15 $26.62 £70.37
Market Cap 569 183,485 116,783 68,614 49,405
Net Debt 153 42,464 -6,258 9,366 11,579
Enterprise Value (EV) 723 226,543 110,262 283,751 60,980
Revenue 231 47,063 32,231 10,813 22,130
EBITDA 80 18,656 15,588 3,480 5,718
Percent 34.6 % 39.6 % 48.4 % 32.2 % 25.8 %
EBIT 68 15,303 13,874 3,040 4,487
Percent 29.6 % 32.5 % 43.0 % 28.1 % 20.3 %
Balance Sheet          
Total Assets 476 142,550 54,159 25,804 44,911
Total Liabilities 227 92,578 25,296 18,033 21,739
Shareholders Equity 249 49,972 28,863 7,771 23,172.0

Comments

No comments yet. Login to comment.