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)
Dollar22Point45
Implied share price

Buy Undervalued by 87.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
LNN
Lion Nathan Limited
BUD
Anheuser-Busch Companies, Inc.
Change
ABV
Companhia de Bebidas das Americas (ADR)
Change
SAB
SABMiller plc
Change
DEO
Diageo plc (ADR)
Change
22.81 13.34 14.67 7.07 15.57 81.88
All amounts in millions
from last financial year
         
Implied Share Price $22.45 $212.36 $115.51 £65.45 $27.82
Market Cap 6,359 204,478 116,783 68,875 67,727
Net Debt 1,516 42,488 -6,258 10,310 9,366
Enterprise Value (EV) 7,875 246,771 110,262 79,486 284,945
Revenue 2,144 43,604 32,231 19,833 10,813
EBITDA 590 16,819 15,588 5,105 3,480
Percent 27.5 % 38.6 % 48.4 % 25.7 % 32.2 %
EBIT 497 13,748 13,874 4,010 3,040
Percent 23.2 % 31.5 % 43.0 % 20.2 % 28.1 %
Balance Sheet          
Total Assets 3,186 134,635 54,159 43,589 25,804
Total Liabilities 2,309 92,498 25,296 20,697 18,033
Shareholders Equity 877 42,137 28,863 22,892 7,771.0

Comments

No comments yet. Login to comment.