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?
Dollar16Point60
Implied share price

Buy Undervalued by 169.9%

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
SAB
SABMiller plc
Change
DEO
Diageo plc (ADR)
Change
23.89 10.46 14.56 7.07 16.01 85.73
All amounts in millions
from last financial year
         
Implied Share Price $16.60 $223.63 $120.87 £69.39 $29.31
Market Cap 621 202,589 116,783 71,869 71,450
Net Debt 201 42,488 -6,258 10,310 9,366
Enterprise Value (EV) 823 244,827 110,262 82,365 298,332
Revenue 231 43,604 32,231 19,833 10,813
EBITDA 78 16,819 15,588 5,146 3,480
Percent 34.1 % 38.6 % 48.4 % 25.9 % 32.2 %
EBIT 66 13,748 13,874 3,978 3,104
Percent 28.6 % 31.5 % 43.0 % 20.1 % 28.7 %
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.