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)
Dollar21Point98
Implied share price

Buy Undervalued by 83.9%

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
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
22.38 13.34 12.66 7.07 83.21 11.87
All amounts in millions
from last financial year
         
Implied Share Price $21.98 $233.39 $113.38 $27.34 £71.61
Market Cap 6,359 192,672 116,783 69,909 56,262
Net Debt 1,516 42,464 -6,258 8,592 11,579
Enterprise Value (EV) 7,875 236,218 110,262 287,322 67,518
Revenue 2,144 47,063 32,231 10,258 22,130
EBITDA 590 18,656 15,588 3,453 5,690
Percent 27.5 % 39.6 % 48.4 % 33.7 % 25.7 %
EBIT 497 15,303 13,874 3,109 4,459
Percent 23.2 % 32.5 % 43.0 % 30.3 % 20.1 %
Balance Sheet          
Total Assets 3,186 142,550 54,159 22,964 44,911
Total Liabilities 2,309 92,578 25,296 16,141 21,739
Shareholders Equity 877 49,972 28,863 6,823 23,172.0

Comments

No comments yet. Login to comment.