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)
Dollar159Point38
Implied share price

Buy Undervalued by 36.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
MCD
McDonald's Corporation
SBUX
Starbucks Corporation
Change
YUM
Yum! Brands, Inc.
Change
CPG
Compass Group plc
Change
THI
Tim Hortons Inc.
Change
17.18 13.05 18.65 13.9 16.74 17.89
All amounts in millions
from last financial year
         
Implied Share Price $159.38 $49.70 $112.74 £15.34 $94.79
Market Cap 99,374 79,167 34,945 24,495 13,125
Net Debt 16,436 736 3,226 2,648 961
Enterprise Value (EV) 115,803 79,903 38,171 27,143 14,086
Revenue 25,413 19,162 13,105 17,590 3,255
EBITDA 8,871 4,284 2,746 1,621 787
Percent 34.9 % 22.4 % 21.0 % 9.2 % 24.2 %
EBIT 7,316 3,351 1,999 1,255 625
Percent 28.8 % 17.5 % 15.3 % 7.1 % 19.2 %
Balance Sheet          
Total Assets 37,938 12,416 8,061 8,747 2,433
Total Liabilities 30,850 6,598 7,150 6,810 1,672
Shareholders Equity 7,087 5,818 911 1,937 761.154

Price history

Comments

No comments yet. Login to comment.