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)
Dollar55Point50
Implied share price

Within margin of safety Undervalued by 2.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BUD
Anheuser-Busch Companies, Inc.
SAB
SABMiller plc
Change
DGE
Diageo plc
Change
FGL
Foster's Group Limited
Change
BF.B
Brown-Forman Corporation
Change
10.51 10.35 9.26 11.14 11.5 11.61
All amounts in millions
from last financial year
         
Implied Share Price $55.50 £22.61 £10.19 $5.49 $52.69
Market Cap 87,012 30,513 27,485 11,799 8,602
Net Debt 45,348 8,634 7,311 2,327 467
Enterprise Value (EV) 132,360 39,147 34,796 14,127 9,069
Revenue 36,758 18,020 9,780 4,460 3,226
EBITDA 12,784 4,227 3,123 1,228 781
Percent 34.8 % 23.5 % 31.9 % 27.5 % 24.2 %
EBIT 9,966 3,143 2,751 1,070 722
Percent 27.1 % 17.4 % 28.1 % 24.0 % 22.4 %
Balance Sheet          
Total Assets 112,525 37,504 19,454 6,829 3,383
Total Liabilities 82,207 17,594 15,447 4,131 1,488
Shareholders Equity 30,318 19,910 4,007 2,698 1,895.0

Price history

Comments

No comments yet. Login to comment.