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)
Dollar22Point50
Implied share price

Buy Undervalued by 88.3%

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
22.85 13.34 12.93 7.07 84.96 12.53
All amounts in millions
from last financial year
         
Implied Share Price $22.50 $238.84 $115.72 $27.99 £72.46
Market Cap 6,359 197,751 116,783 70,807 57,443
Net Debt 1,516 42,464 -6,258 8,592 14,966
Enterprise Value (EV) 7,875 241,296 110,262 293,351 72,409
Revenue 2,144 47,063 32,231 10,258 22,311
EBITDA 590 18,656 15,588 3,453 5,780
Percent 27.5 % 39.6 % 48.4 % 33.7 % 25.9 %
EBIT 497 15,303 13,874 3,109 4,499
Percent 23.2 % 32.5 % 43.0 % 30.3 % 20.2 %
Balance Sheet          
Total Assets 3,186 142,550 54,159 22,964 53,751
Total Liabilities 2,309 92,578 25,296 16,141 27,432
Shareholders Equity 877 49,972 28,863 6,823 26,319.0

Comments

No comments yet. Login to comment.