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)
Dollar181Point60
Implied share price

Buy Undervalued by 67.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
PEP
PepsiCo, Inc.
KO
The Coca-Cola Company
Change
HANS
Hansen Natural Corporation
Change
FMX
Fomento Economico Mexicano SAB (ADR)
Change
CCE
Coca-Cola Enterprises Inc.
Change
22.87 14.37 18.43 30.07 45.83 18.27
All amounts in millions
from last financial year
         
Implied Share Price $181.60 $58.24 $125.56 $45.96 $49.80
Market Cap 156,263 198,269 32,604 31,811 18,448
Net Debt 21,275 24,216 -2,920 65,831 3,676
Enterprise Value (EV) 177,538 222,485 29,684 2,015,851 22,124
Revenue 63,056 44,294 2,722 311,589 7,011
EBITDA 12,358 12,075 987 43,989 1,211
Percent 19.6 % 27.3 % 36.3 % 14.1 % 17.3 %
EBIT 9,942 10,105 956 33,164 937
Percent 15.8 % 22.8 % 35.1 % 10.6 % 13.4 %
Balance Sheet          
Total Assets 69,667 89,996 5,675 409,332 7,596
Total Liabilities 57,744 64,442 865 227,808 6,639
Shareholders Equity 11,923 25,554 4,809 181,524 957.0

Price history

Comments

No comments yet. Login to comment.