Scribd Logo
Upload

Welcome to Scribd!

  • 25 views

    Comparable Company Analysis

    Uploaded by

    Lê Thời Chiến Thắng

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Comparable Company Analysis

    Uploaded by

    Lê Thời Chiến Thắng
    25 views2 pages

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    25 views2 pages

    Comparable Company Analysis

    Uploaded by

    Lê Thời Chiến Thắng

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 2

    Comparable Company Analysis Template Strictly Confidential

    Table of Contents

    Comps Table

    © 2015 to 2023 CFI Education Inc.


    This Excel model is for educational purposes only and should not be used for any other reason. All content is Copyright material of CFI Education Inc.
    All rights reserved. The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected
    under international copyright and trademark laws. No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any
    form by any means, including photocopying, recording, or other electronic or mechanical methods, without prior written permission of the publisher,
    except in the case of certain noncommercial uses permitted by copyright law.

    https://corporatefinanceinstitute.com/
    Comparable Company Analysis

    Market Data Financial Data Valuation


    Price Market Cap EV Sales EBITDA EBIT Earnings EV/Sales EV/EBITDA EV/EBIT P/E
    Company Name ($/share) ($MM) ($MM) ($MM) ($MM) ($MM) ($MM) x x x x
    The Coca-Cola Company 38.14 168,041 185,122 46,854 13,104 11,127 7,381 4.0x 14.1x 16.6x 22.8x
    Pepsico, Inc. 81.37 123,883 143,824 66,415 12,344 9,878 5,618 2.2x 11.7x 14.6x 22.1x
    Dr Pepper Snapple Group, Inc. 52.31 10,326 12,764 5,997 1,319 1,103 620 2.1x 9.7x 11.6x 16.7x
    Monster Beverage Corporation 69.62 11,618 11,004 2,246 606 584 357 4.9x 18.1x 18.9x 32.5x
    National Beverage Corp. 20.81 964 968 645 78 66 41 1.5x 12.5x 14.6x 23.5x

    Average 2.9x 13.2x 15.3x 23.5x


    Median 2.2x 12.5x 14.6x 22.8x

    You might also like