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 (switch to Discounted Cash Flow Analysis)
Dollar7Point85
Implied share price

Buy Undervalued by 45.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
FGL
Foster's Group Limited
BUD
Anheuser-Busch Companies, Inc.
Change
ABV
Companhia de Bebidas das Americas (ADR)
Change
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
26.46 18.93 11.88 9.61 90.29 16.36
All amounts in millions
from last financial year
         
Implied Share Price $7.85 $235.57 $111.93 $34.17 £64.36
Market Cap 10,442 154,053 127,337 77,862 57,055
Net Debt 1,617 30,463 -4,155 7,718 18,480
Enterprise Value (EV) 12,059 183,093 125,522 318,813 75,169
Revenue 2,418 39,758 27,126 10,762 21,760
EBITDA 636 15,412 13,065 3,531 4,595
Percent 26.3 % 38.8 % 48.2 % 32.8 % 21.1 %
EBIT 584 12,727 11,661 3,179 3,413
Percent 24.1 % 32.0 % 43.0 % 29.5 % 15.7 %
Balance Sheet          
Total Assets 2,997 122,621 46,139 22,350 56,035
Total Liabilities 2,609 81,479 20,528 16,762 30,962
Shareholders Equity 387 41,142 25,611 5,588 25,073.0

Comments

No comments yet. Login to comment.