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)
Dollar79Point30
Implied share price

Buy Undervalued by 22.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
PEP
PepsiCo, Inc.
KO
The Coca-Cola Company
Change
CCE
Coca-Cola Enterprises Inc.
Change
CBRY
Cadbury Schweppes plc
Change
DPS
Dr Pepper Snapple Group Inc.
Change
13.47 11.09 14.05 8.34 16.57 9.21
All amounts in millions
from last financial year
         
Implied Share Price $79.30 $54.92 $56.53 £6.77 $60.34
Market Cap 103,235 132,355 14,650 11,882 9,007
Net Debt 3,729 2,646 7,741 1,788 2,680
Enterprise Value (EV) 106,964 135,001 22,391 13,670 11,687
Revenue 43,232 30,990 21,645 5,384 5,531
EBITDA 9,643 9,612 2,684 825 1,269
Percent 22.3 % 31.0 % 12.4 % 15.3 % 22.9 %
EBIT 8,080 8,544 1,641 581 1,085
Percent 18.7 % 27.6 % 7.6 % 10.8 % 19.6 %
Balance Sheet          
Total Assets 39,848 48,671 16,416 8,895 8,776
Total Liabilities 23,044 23,872 15,557 5,373 5,589
Shareholders Equity 16,804 24,799 859 3,522 3,187.0

Price history

Comments

No comments yet. Login to comment.