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)
Dollar152Point00
Implied share price

Buy Undervalued by 52.5%

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
CMG
Chipotle Mexican Grill, Inc.
Change
16.04 10.9 17.93 11.44 11.44 24.16
All amounts in millions
from last financial year
         
Implied Share Price $152.00 $63.30 $108.77 £13.26 $346.49
Market Cap 98,569 53,275 33,591 16,516 15,935
Net Debt 11,331 -1,934 2,416 1,259 -578
Enterprise Value (EV) 109,900 51,341 36,083 17,784 15,357
Revenue 28,105 14,892 13,084 17,557 3,214
EBITDA 10,080 2,862 3,155 1,554 635
Percent 35.9 % 19.2 % 24.1 % 8.9 % 19.8 %
EBIT 8,495 2,207 2,434 1,230 539
Percent 30.2 % 14.8 % 18.6 % 7.0 % 16.8 %
Balance Sheet          
Total Assets 36,626 11,516 8,695 9,128 2,009
Total Liabilities 20,616 7,036 6,529 6,346 470
Shareholders Equity 16,009 4,480 2,166 2,782 1,538.288

Price history

Comments

No comments yet. Login to comment.