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?
Dollar17Point93
Implied share price

Buy Undervalued by 285.6%

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
24.51 7.78 14.23 7.07 88.85 12.86
All amounts in millions
from last financial year
         
Implied Share Price $17.93 $237.12 $123.98 $30.27 £78.42
Market Cap 470 207,562 116,783 75,574 59,379
Net Debt 153 39,164 -6,258 8,592 14,966
Enterprise Value (EV) 623 244,198 110,262 306,790 74,345
Revenue 231 43,195 32,231 10,258 22,311
EBITDA 80 17,156 15,588 3,453 5,780
Percent 34.6 % 39.7 % 48.4 % 33.7 % 25.9 %
EBIT 68 14,171 13,874 3,109 4,499
Percent 29.6 % 32.8 % 43.0 % 30.3 % 20.2 %
Balance Sheet          
Total Assets 476 141,666 54,159 22,964 53,751
Total Liabilities 227 91,301 25,296 16,141 27,432
Shareholders Equity 249 50,365 28,863 6,823 26,319.0

Comments

No comments yet. Login to comment.