STZ Valuation Bremer_020513

7x 1 558 1 288 1 6 1x 1 6 0x 144x 143x 9 1 2 59

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Analysis > Financial Data Details Template: Currency: As-Of Date: Domjen XOM RV Comps US Dollar Feb-04-2013 Company Comp Set Company Name LTM R&D Exp. LTM Payout Ratio Anheuser-Busch InBev SA/NV (ENXTBR:ABI) Beam, Inc. (NYSE:BEAM) Brown-Forman Corporation (NYSE:BF.B) - - - 3 5.69% Central European Distribution Corp. (NasdaqGS:CEDC) Jiangsu Yanghe Brewery Joint-Stock Co., Ltd. (SZSE:002304) Molson Coors Brewing Company (NYSE:TAP) - - C onstellation Brands Inc. (NYSE:STZ) - Summary Statistics High Low Mean Median LTM Dividends per share 0 .82 0 .93 - - 2 2.75% 0 .2 - 4 1.71% 1.28 - - LTM EBITDA LTM EBITDAR LTM Revenues Per Share Market Capitalization Latest 52 Week High Price Latest 52 Week Low Price Latest 15,280.5 - 2 4.61 141,452.3 9 6.23 6 5.48 8 8.39 0 .54 1.7% 7 36.1 8 88.6 - 15.58 12.88 9 ,697.9 14,048.0 6 4.0 7 1.0 52.69 52.35 6 0.95 6 5.44 1.35 0 .64 1.5% 1.6% 6 3.7 - 10.76 146.9 6 .38 1.46 Day Close Price Latest 1.87 5 Year Beta 2 .25 Dividend Yield Latest 1,250.4 - 2 .53 13,401.5 2 5.09 12.31 12.41 0 .02 1.6% 2 .8% - TEV/EBITDA LTM - Latest 10.9x 58.4% 58.4% 6 7.8% 15.51% 2 0.31% 3 7.9% (57.08%) 4 5.8% 6 2.1% 3 4.82% (101.1%) 7 .9% 9 .4x 6.6x 9.89x 4 2.9% 53.5% LTM Net Income Margin % 18.65% 7 55.8 - 2 1.16 8 ,221.3 4 6.35 3 7.96 4 5.37 0 .72 9 .7x 10.0x 11.65x 2 .8% 6 .8% 19.8% 4 1.4% 14.55% 6 66.6 - 14.86 5,999.0 3 9.65 18.5 3 2.68 1.06 - 10.9x 9.6x 13.32x 5.5% 15.1% 2 4.4% 4 0.3% 14.99% NTM TEV/Forward EBITDA NTM Forward P/E (Capital IQ) (Capital IQ) 14.4x 227.44x 6.6x 9.89x 11.2x 52.22x 11.0x 20.64x LTM Return on Capital % LTM Return on Equity % LTM EBITDA Margin % LTM Gross Margin % LTM Net Income Margin % 4 2.9% 1.5% 13.5% 7 .6% 53.5% (101.1%) (1.2%) 9 .1% 4 5.8% 7 .9% 2 9.1% 3 1.2% 6 7.8% 3 7.9% 54.3% 58.4% 3 4.82% (57.08%) 7 .79% 17.08% LTM Dividends per share LTM EBITDA LTM EBITDAR LTM Revenues Per Share Market Capitalization Latest 52 Week High Price Latest 52 Week Low Price Latest Day Close Price Latest 5 Year Beta Dividend Yield Latest TEV/EBITDA LTM - Latest 1.28...
View Full Document

This document was uploaded on 03/20/2014 for the course FINC 490 at Xavier.

Ask a homework question - tutors are online