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)
Dollar24Point45
Implied share price

Buy Undervalued by 104.6%

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
24.62 13.34 12.65 7.07 83.78 11.43
All amounts in millions
from last financial year
         
Implied Share Price $24.45 $217.60 $124.50 $35.17 £77.28
Market Cap 6,359 164,088 120,651 79,809 48,672
Net Debt 1,516 30,463 -6,258 8,513 16,377
Enterprise Value (EV) 7,875 195,019 110,262 329,502 65,247
Revenue 2,144 39,758 32,231 11,433 23,213
EBITDA 590 15,412 15,588 3,933 5,709
Percent 27.5 % 38.8 % 48.4 % 34.4 % 24.6 %
EBIT 497 12,727 13,874 3,530 4,392
Percent 23.2 % 32.0 % 43.0 % 30.9 % 18.9 %
Balance Sheet          
Total Assets 3,186 122,621 54,159 25,077 56,294
Total Liabilities 2,309 81,479 25,296 18,041 29,922
Shareholders Equity 877 41,142 28,863 7,036 26,372.0

Comments

No comments yet. Login to comment.