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)
Dollar24Point32
Implied share price

Buy Undervalued by 103.5%

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
24.5 13.34 14.23 7.07 88.85 12.96
All amounts in millions
from last financial year
         
Implied Share Price $24.32 $236.97 $123.91 $30.25 £78.44
Market Cap 6,359 207,562 116,783 75,574 60,418
Net Debt 1,516 39,164 -6,258 8,592 14,966
Enterprise Value (EV) 7,875 244,198 110,262 306,790 74,910
Revenue 2,144 43,195 32,231 10,258 22,311
EBITDA 590 17,156 15,588 3,453 5,780
Percent 27.5 % 39.7 % 48.4 % 33.7 % 25.9 %
EBIT 497 14,171 13,874 3,109 4,499
Percent 23.2 % 32.8 % 43.0 % 30.3 % 20.2 %
Balance Sheet          
Total Assets 3,186 141,666 54,159 22,964 53,751
Total Liabilities 2,309 91,301 25,296 16,141 27,432
Shareholders Equity 877 50,365 28,863 6,823 26,319.0

Comments

No comments yet. Login to comment.