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?
Dollar15Point99
Implied share price

Buy Undervalued by 165.2%

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
23.1 10.31 14.59 7.07 15.63 82.63
All amounts in millions
from last financial year
         
Implied Share Price $15.99 $215.40 $116.95 £66.36 $28.22
Market Cap 609 205,102 116,783 69,673 69,501
Net Debt 201 42,488 -6,258 10,310 9,366
Enterprise Value (EV) 811 245,358 110,262 79,782 287,562
Revenue 231 43,604 32,231 19,833 10,813
EBITDA 78 16,819 15,588 5,105 3,480
Percent 34.1 % 38.6 % 48.4 % 25.7 % 32.2 %
EBIT 66 13,748 13,874 4,010 3,040
Percent 28.6 % 31.5 % 43.0 % 20.2 % 28.1 %
Balance Sheet          
Total Assets 560 134,635 54,159 43,589 25,804
Total Liabilities 286 92,498 25,296 20,697 18,033
Shareholders Equity 273 42,137 28,863 22,892 7,771.0

Comments

No comments yet. Login to comment.