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)
Dollar22Point26
Implied share price

Buy Undervalued by 86.3%

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
22.64 13.34 14.69 1.09 87.93 16.01
All amounts in millions
from last financial year
         
Implied Share Price $22.26 $210.43 $114.67 $27.34 £65.38
Market Cap 6,359 203,115 122,489 72,469 71,876
Net Debt 1,516 42,488 -6,258 9,281 10,310
Enterprise Value (EV) 7,875 247,153 17,045 303,368 82,399
Revenue 2,144 43,604 32,231 10,485 19,833
EBITDA 590 16,819 15,588 3,450 5,146
Percent 27.5 % 38.6 % 48.4 % 32.9 % 25.9 %
EBIT 497 13,748 13,874 3,095 3,978
Percent 23.2 % 31.5 % 43.0 % 29.5 % 20.1 %
Balance Sheet          
Total Assets 3,186 134,635 54,159 28,491 43,589
Total Liabilities 2,309 92,498 25,296 19,961 20,697
Shareholders Equity 877 42,137 28,863 8,530 22,892.0

Comments

No comments yet. Login to comment.