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)
Dollar288Point83
Implied share price

Buy Undervalued by 203.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
BUD
Anheuser-Busch Companies, Inc.
ABV
Companhia de Bebidas das Americas (ADR)
Change
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
DGE
Diageo plc
Change
32.0 11.88 9.61 89.7 16.36 16.86
All amounts in millions
from last financial year
         
Implied Share Price $288.83 $135.07 $41.96 £80.24 £41.94
Market Cap 154,053 127,337 78,470 57,055 51,781
Net Debt 30,463 -4,155 7,718 18,480 7,760
Enterprise Value (EV) 183,093 125,522 316,731 75,169 59,521
Revenue 39,758 27,126 10,762 21,760 10,762
EBITDA 15,412 13,065 3,531 4,595 3,531
Percent 38.8 % 48.2 % 32.8 % 21.1 % 32.8 %
EBIT 12,727 11,661 3,179 3,413 3,179
Percent 32.0 % 43.0 % 29.5 % 15.7 % 29.5 %
Balance Sheet          
Total Assets 122,621 46,139 22,350 56,035 22,350
Total Liabilities 81,479 20,528 16,762 30,962 16,762
Shareholders Equity 41,142 25,611 5,588 25,073 5,588.0

Price history

Comments

No comments yet. Login to comment.