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)
Dollar131Point42
Implied share price

Buy Undervalued by 37.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
PEP
PepsiCo, Inc.
KO
The Coca-Cola Company
Change
FMX
Fomento Economico Mexicano SAB (ADR)
Change
HANS
Hansen Natural Corporation
Change
DPS
Dr Pepper Snapple Group Inc.
Change
16.89 12.75 15.77 28.54 11.97
All amounts in millions
from last financial year
         
Implied Share Price $131.42 $43.63 0 $83.57 $113.91
Market Cap 142,099 176,705 32,168 23,219 14,890
Net Debt 20,171 20,070 46,910 -1,151 2,354
Enterprise Value (EV) 162,270 196,775 2,052,855 22,067 17,244
Revenue 66,683 45,998 263,449 2,464 6,121
EBITDA 12,731 12,474 0 773 1,441
Percent 19.1 % 27.1 % n/a % 31.4 % 23.5 %
EBIT 10,106 10,498 30,491 747 1,206
Percent 15.2 % 22.8 % 11.6 % 30.3 % 19.7 %
Balance Sheet          
Total Assets 70,509 92,023 376,173 1,938 8,273
Total Liabilities 53,071 61,703 146,051 423 5,979
Shareholders Equity 17,438 30,320 230,122 1,515 2,294.0

Price history

Comments

No comments yet. Login to comment.