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.
DPS
Dr Pepper Snapple Group Inc.
Change
HANS
Hansen Natural Corporation
Change
PBG
The Pepsi Bottling Group, Inc.
Change
DPS
Dr Pepper Snapple Group Inc.
Change
13.47 14.05 9.21 10.35 7.56 9.21
All amounts in millions
from last financial year
         
Implied Share Price $54.92 $60.34 $58.30 $84.79 $60.34
Market Cap 103,235 9,007 4,028 8,483 9,007
Net Debt 3,729 2,680 -346 4,745 2,680
Enterprise Value (EV) 106,964 11,687 3,681 13,228 11,687
Revenue 43,232 5,531 1,143 13,219 5,531
EBITDA 9,643 1,269 355 1,749 1,269
Percent 22.3 % 22.9 % 31.1 % 13.2 % 22.9 %
EBIT 8,080 1,085 349 1,112 1,085
Percent 18.7 % 19.6 % 30.6 % 8.4 % 19.6 %
Balance Sheet          
Total Assets 39,848 8,776 800 13,570 8,776
Total Liabilities 23,044 5,589 215 11,153 5,589
Shareholders Equity 16,804 3,187 584 2,417 3,187.0

Price history

Comments

No comments yet. Login to comment.