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)
Dollar94Point98
Implied share price

Buy Undervalued by 6.0%

5% margin of safety What's this?

EV / Revenue
Use Average
MCD
McDonald's Corporation
SBUX
Starbucks Corporation
Change
YUM
Yum! Brands, Inc.
Change
CMG
Chipotle Mexican Grill, Inc.
Change
CPG
Compass Group plc
Change
3.78 3.59 4.03 2.67 6.8 1.25
All amounts in millions
from last financial year
         
Implied Share Price $94.98 $82.84 $107.59 $410.60 £37.24
Market Cap 87,169 66,015 32,479 22,435 18,979
Net Debt 11,331 204 2,406 -578 2,392
Enterprise Value (EV) 98,500 66,219 34,885 21,857 21,371
Revenue 27,441 16,447 13,084 3,214 17,058
EBITDA 0 3,541 3,155 635 1,555
Percent n/a % 21.5 % 24.1 % 19.8 % 9.1 %
EBIT 7,949 2,792 2,434 539 1,211
Percent 29.0 % 17.0 % 18.6 % 16.8 % 7.1 %
Balance Sheet          
Total Assets 36,626 10,752 8,695 2,009 8,694
Total Liabilities 20,616 5,480 6,529 470 6,855
Shareholders Equity 16,009 5,272 2,166 1,538 1,839.0

Price history

Comments

No comments yet. Login to comment.