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  

What's this?
Dollar244Point98
Implied share price

Buy Undervalued by 63.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
SAM
The Boston Beer Company, Inc.
BUD
Anheuser-Busch Companies, Inc.
Change
ABV
Companhia de Bebidas das Americas (ADR)
Change
DEO
Diageo plc (ADR)
Change
SAB
SABMiller plc
Change
26.45 15.97 11.88 9.61 89.7 15.99
All amounts in millions
from last financial year
         
Implied Share Price $244.98 $235.43 $111.87 $34.15 £64.32
Market Cap 1,932 154,053 127,337 78,470 54,934
Net Debt -73 30,463 -4,155 7,718 18,480
Enterprise Value (EV) 1,851 183,093 125,522 316,731 73,487
Revenue 580 39,758 27,126 10,762 21,760
EBITDA 115 15,412 13,065 3,531 4,595
Percent 20.0 % 38.8 % 48.2 % 32.8 % 21.1 %
EBIT 95 12,727 11,661 3,179 3,413
Percent 16.5 % 32.0 % 43.0 % 29.5 % 15.7 %
Balance Sheet          
Total Assets 359 122,621 46,139 22,350 56,035
Total Liabilities 114 81,479 20,528 16,762 30,962
Shareholders Equity 245 41,142 25,611 5,588 25,073.0

Price history

Comments

No comments yet. Login to comment.