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)
Dollar19Point83
Implied share price

Buy Undervalued by 65.9%

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
SAB
SABMiller plc
Change
DEO
Diageo plc (ADR)
Change
20.45 13.34 12.18 7.07 13.78 76.1
All amounts in millions
from last financial year
         
Implied Share Price $19.83 $211.85 $103.75 £65.00 $24.55
Market Cap 6,359 186,257 116,783 67,074 63,760
Net Debt 1,516 42,464 -6,258 11,579 9,366
Enterprise Value (EV) 7,875 227,140 110,262 78,792 264,838
Revenue 2,144 47,063 32,231 22,130 10,813
EBITDA 590 18,656 15,588 5,718 3,480
Percent 27.5 % 39.6 % 48.4 % 25.8 % 32.2 %
EBIT 497 15,303 13,874 4,487 3,040
Percent 23.2 % 32.5 % 43.0 % 20.3 % 28.1 %
Balance Sheet          
Total Assets 3,186 142,550 54,159 44,911 25,804
Total Liabilities 2,309 92,578 25,296 21,739 18,033
Shareholders Equity 877 49,972 28,863 23,172 7,771.0

Comments

No comments yet. Login to comment.