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)
Pound1Point54
Implied share price

Sell Overvalued by 80.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SCTN
Scottish & Newcastle plc
BUD
Anheuser-Busch Companies, Inc.
Change
SAB
SABMiller plc
Change
DGE
Diageo plc
Change
FGL
Foster's Group Limited
Change
10.57 29.34 10.35 9.2 12.29 11.7
All amounts in millions
from last financial year
         
Implied Share Price £1.54 $56.44 £22.76 £9.14 $5.10
Market Cap 7,692 87,012 30,259 27,861 11,196
Net Debt 2,014 45,348 8,634 7,580 2,740
Enterprise Value (EV) 9,711 132,360 38,893 35,441 13,936
Revenue 2,988 36,758 18,020 9,311 4,684
EBITDA 331 12,784 4,227 2,883 1,190
Percent 11.1 % 34.8 % 23.5 % 31.0 % 25.4 %
EBIT 230 9,966 3,143 2,625 1,010
Percent 7.7 % 27.1 % 17.4 % 28.2 % 21.6 %
Balance Sheet          
Total Assets 7,048 112,525 37,504 18,096 8,374
Total Liabilities 3,821 82,207 17,594 14,875 4,633
Shareholders Equity 3,227 30,318 19,910 3,221 3,740.2

Comments

No comments yet. Login to comment.