STZ Valuation Bremer_020513

9x 584 584 6 78 1551 2 031 3 79 5708 4 58 6

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: 0 .2 0 .81 0 .88 15,280.5 6 3.7 3 ,162.5 8 22.2 - 2 4.61 2 .53 14.59 14.23 141,452.3 146.9 3 1,161.3 11,549.7 9 6.23 6 .38 51.51 55.18 6 5.48 1.46 3 7.04 4 5.16 8 8.39 1.87 4 5.74 53.16 2 .25 0 .02 0 .92 0 .68 2 .8% 1.5% 1.8% 1.6% 2 2.3x 9 .4x 14.1x 13.5x Historical Equity Pricing Data supplied by LTM Gross Margin % 3 8.8% 2 9.9% 3 2.4% 9 .1% 2 5.9% 1.5% 4 1.71% 2 2.75% 3 3.38% 3 5.69% Financial data provided by LTM EBITDA Margin % - 6 .0% 18.8% 227.44x LTM Payout Ratio Estimates data provided by LTM Return on Equity % 9 .2% 23.03x 23.03x 11.2x - Excel Comp Set ID: IQ227941930 All values in millions, except per share data and ratios. Values converted at today's spot rate. LTM Return on Capital % 14.4x 14.3x LTM R&D Exp. Displaying 7 Companies. NTM TEV/Forward EBITDA NTM Forward P/E (Capital IQ) (Capital IQ) 10.7x 18.25x 16.1x 16.0x 22.3x Constellation Brands Inc. (NYSE:STZ) > My Constellation Brands Inc. Quick Comp > Quick Comparable Analysis > Growth Details Template: Currency: As-Of Date: Company Comp Set Company Name Anheuser-Busch InBev SA/NV (ENXTBR:ABI) Beam, Inc. (NYSE:BEAM) Brown-Forman Corporation (NYSE:BF.B) Domjen XOM RV Comps US Dollar Feb-04-2013 LTM Total Revenues, 1 Yr LTM Net Income, 1 Yr Growth % Growth % 1.81% 4 7.54% LTM Diluted EPS before Extra, 1 Yr Growth % 4 7.16% (12.92%) 1.71% 193.58% (2.95%) - 87.68% - LTM Dividend per Share, 1 Yr Growth % 7.89% 9.32% - LTM EBITDA, 5 Yr CAGR % LTM Total Revenues, 5 Yr CAGR LTM Diluted EPS before Extra, 5 % Yr CAGR % 20.42% 16.72% 5 .44% LTM Dividend per Share, 5 Yr CAGR % - FQ Total Debt/Equity % 27.90% (15.38%) 5 .04% (21.08%) 2.45% (12.33%) 8.38% LTM Net Income, 5 Yr CAGR % (12.89%) 7.10% (12.73%) 7.66% 5 4.3% 22.2% 4 .9% 14.1% LTM Net Income FY Total Equity FY Total Assets 7,337.0 4 1,044.0 112,427.0 382.4 5 57.9 4 ,612.1 2,069.0 (10.76%) (5.90%) - - - 653.6% 8,629.7 3,477.0 1.3% (461.0) 207.33 - - - 0 .0% 25.5% 951.2 1,588.56 3,027.4 5 6.7% 2.2% 5 56.2 7,690.2 12,423.8 95.5% LTM Return on Assets % - 2,016.7 4 4.88% 65.50% 5 3.02% 65.75% 199.98% - - 12.01% (9.25%) 21.12% (6.42%) 6.67% (6.82%) (8.98%) 3.92% (0.48%)...
View Full Document

Ask a homework question - tutors are online