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)
Dollar175Point42
Implied share price

Buy Undervalued by 62.2%

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
CCE
Coca-Cola Enterprises Inc.
Change
22.17 14.33 17.64 46.02 27.39 18.3
All amounts in millions
from last financial year
         
Implied Share Price $175.42 $56.43 $44.47 $130.32 $48.03
Market Cap 155,673 188,783 32,355 29,958 18,488
Net Debt 21,275 24,216 65,831 -2,920 3,676
Enterprise Value (EV) 176,948 212,999 2,024,442 27,038 22,164
Revenue 63,056 44,294 311,589 2,722 7,011
EBITDA 12,344 12,075 43,989 987 1,211
Percent 19.6 % 27.3 % 14.1 % 36.3 % 17.3 %
EBIT 9,928 10,105 33,164 956 937
Percent 15.7 % 22.8 % 10.6 % 35.1 % 13.4 %
Balance Sheet          
Total Assets 69,667 89,996 409,332 5,675 7,596
Total Liabilities 57,744 64,442 227,808 865 6,639
Shareholders Equity 11,923 25,554 181,524 4,809 957.0

Price history

Comments

No comments yet. Login to comment.