STZ Valuation Bremer_020513

STZ Valuation Bremer_020513

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: cy: As-Of Date: Dom jen XOM RV Com ps US Dolla r Feb-04-2013 Company Comp Set Com pany Nam e 5 Year Beta Anheu ser-Busch InBev S A/ NV (ENXTBR:ABI ) B eam , Inc. (NYSE:BEAM) Brown -Forman Corporation (NY SE:BF.B) 1 .35 0 .6 4 Central European Distri buti on Corp. (NasdaqGS:CE DC) Ji angsu Yanghe Brewery Jo nt-Stock i Co., Ltd. (SZSE:002304) Molso Coors Brewi ng Com p n any (NYSE:TAP) C onstellation Brands Inc. (NYSE:STZ ) 1 .06 0 .54 2 .25 0 .02 0 .72 5 2 Week High Price 5 2 Week Low Price Basic EPS 9 6 .23 6 5.48 6 4.0 7 1.0 5 2.6 9 5 2.35 2 .42 2 .6 2 1 .46 6 .38 4 .59 Cash And Equivalents 5 ,320.0 3 6 5.7 3 38.0 Com m on Dividends Paid Com m on Stock Cost Of Revenues - 1 ,734.0 1 6 ,355.0 8 8.39 ( 1 9 9 .1) 4 ,6 12.1 2 4.0 1 ,026 .4 8 85.2 Day Close Price 6 0.9 5 6 5.44 Dil u ted EPS before Extra, 1 Yr Growth % 4 7.16 % 1 9 3.58% ( 2.9 5% ) ( 12.33% ) 8 .38% 9 4.41 - 0 .73 5 01.73 1 2.31 0 .88 1 ,137.9 2 ( 2 16 .43) 1 44.29 1 ,034.6 8 3 7.9 6 3 .08 1 ,078.9 ( 2 32.0) 8 36 .9 2 ,239 .1 4 5.37 ( 6 .42% ) 3 .9 2% 1 8.5 2 .23 8 5.8 - 2 .6 1 ,6 30.1 3 2.6 8 ( 24.45% ) 1 1.72% Fina ncia l da ta provided by Estim a tes da ta provided by Historica l Equity Pricing Da ta supplied by 1 .87 Dil uted EP S before Extra, 5 Yr Dividend per Share, 1 Yr Growth CAGR % % 5 .44% - ( 6 .14) 2 5.09 4 6 .35 3 9 .6 5 All va lues in m illions, except per sha re da ta a nd ra tios. Va lues converted a t toda y's spot ra te. 1 2.41 - 7 .89 % 9 .32% - 6 5.75% - Dividend per Share, 5 Yr CAGR % ( 12.73% ) 7 .6 6 % - - 6 .6 7% 1 4.87% - Dividend Yield EBITDA 1 5,280.5 3 8.8% 5 .6 0% 7 36 .1 8 88.6 2 9 .9 % 3 2.4% ( 12.9 2% ) 1 .71% ( 15.38% ) 5 .04% 7 .9 % 8 7.6 8% ( 10.76 % ) 0 .82 0 .9 3 - EBITDA Margin % EBITDA, 1 Yr Growth % EBITDA, 5 Yr CAGR % 2 0.42% EBITDAR Exploration/Drilling Costs Forward P/E (Capital IQ) Market Capitaliz ation Net Incom e Net Incom e, 1 Yr Growth % 1 ,6 9 7.3 - 1 3,401.5 9 51.2 4 1.4% 1 ,584.5 - 8 ,221.3 5 56 .2 1 4.55% ( 9 .25% ) 5 .6 2% 1 4.9 x 4 0.3% 1 ,09 8.2 - 5 ,9 9...
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