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)
Dollar20Point41
Implied share price

Buy Undervalued by 70.8%

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
20.97 13.34 11.6 7.07 78.08 10.5
All amounts in millions
from last financial year
         
Implied Share Price $20.41 $217.04 $106.37 $25.29 £66.97
Market Cap 6,359 174,414 116,783 65,942 48,444
Net Debt 1,516 42,464 -6,258 9,366 11,579
Enterprise Value (EV) 7,875 216,450 110,262 271,703 60,013
Revenue 2,144 47,063 32,231 10,813 22,130
EBITDA 590 18,656 15,588 3,480 5,718
Percent 27.5 % 39.6 % 48.4 % 32.2 % 25.8 %
EBIT 497 15,303 13,874 3,040 4,487
Percent 23.2 % 32.5 % 43.0 % 28.1 % 20.3 %
Balance Sheet          
Total Assets 3,186 142,550 54,159 25,804 44,911
Total Liabilities 2,309 92,578 25,296 18,033 21,739
Shareholders Equity 877 49,972 28,863 7,771 23,172.0

Comments

No comments yet. Login to comment.