Capitalzació Cash & Eq.

Compañía Moneda ST Invest. Net Debt

n Bursátil

EBRO PULEVA SA EUR 23.1 31.2 101.8 560.9

GROUPE DANONE EUR 25,206.7 466.0 2,200.0 4,051.0
NESTLE SA-REGISTERED CHF 152,429.7 4,902.0 10,380.0 25,453.0
PESCANOVA SA EUR 401.6 15.9 29.5 252.5
SOS CUETARA SA EUR 1,514.6 15.5 10.4 270.2
UNILEVER NV-CVA EUR 31,706.7 1,563.0 1,016.0 12,048.0
BARON DE LEY EUR 344.2 15.8 1.0 27.9
BODEGAS RIOJANAS SA EUR 51.0 0.1 0.0 23.2

BODEGAS REUNIDAS SL 49.32 12.00

Bs Minority Revenue EBITDA EBIT Net Income EV EV/ Ventas
Int

19.4 2,121.7 291.2 193.6 120.9 584.0

717.0 13,700.0 2,317.0 1,705.0 317.0 29,257.7
1,057.0 86,769.0 13,558.0 9,175.0 6,717.0 177,882.7
11.7 932.6 69.1 45.2 15.2 654.1
4.4 1,030.8 72.8 38.8 27.0 1,784.8
362.0 40,169.0 6,849.0 5,006.0 1,876.0 43,754.7
0.0 77.4 33.9 24.7 21.6 372.2
0.4 15.9 3.8 2.7 1.0 74.2

Promedio
Mediana
42.00 4.00 3.00 2.70 61.32
 Raw Beta 5
EBITDA/
EV/ EBITDA EV/ EBIT PE EBIT/ Ventas Bº/ Ventas años
Ventas mensual
2.01 3.02 13.7% 9.1% 5.7% 0.41
12.63 17.16 16.9% 12.4% 2.3% 0.42
13.12 19.39 15.6% 10.6% 7.7% 0.46
9.47 14.46 7.4% 4.8% 1.6% 0.54
24.51 45.96 7.1% 3.8% 2.6% 0.21
6.39 8.74 17.1% 12.5% 4.7% 0.38
10.98 15.09 43.8% 31.9% 28.0% 0.25
19.68 28.00 23.8% 16.7% 6.5% 0.22

12.35
15.33
Date updated: 5-Jan-18
Created by: Aswath Damodaran, adamodar@stern.nyu.edu
What is this data? Enterprise value multiples
Home Page: http://www.damodaran.com
Data website: http://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html
Companies in each industry: http://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls
Variable definitions: http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variab
Onl

Industry Name Number of firms EV/EBITDAR&D

Bank (Money Center) 128 NA
Banks (Regional) 68 NA
Financial Svcs. (Non-bank & Insurance) 122 122.28
Brokerage & Investment Banking 72 25.99
Real Estate (General/Diversified) 69 28.04
Retail (Online) 57 24.12
Real Estate (Operations & Services) 215 24.98
R.E.I.T. 158 24.07
Software (Entertainment) 33 10.73
Semiconductor Equip 20 14.77
Software (System & Application) 222 12.63
Software (Internet) 153 16.79
Real Estate (Development) 63 18.44
Entertainment 71 16.49
Tobacco 6 17.08
Heathcare Information and Technology 77 13.67
Information Services 31 13.72
Semiconductor 31 9.61
Household Products 70 14.56
Beverage (Alcoholic) 52 15.00
Aerospace/Defense 46 8.87
Healthcare Products 157 11.19
Insurance (Prop/Cas.) 20 14.20
Hospitals/Healthcare Facilities 34 13.63
Machinery 209 11.57
Drugs (Biotechnology) 185 7.97
Food Processing 150 12.53
Shoe 10 12.20
Chemical (Specialty) 90 10.81
Farming/Agriculture 44 9.82
Business & Consumer Services 215 12.64
Electronics (General) 150 9.52
Electronics (Consumer & Office) 16 7.53
Computer Services 209 11.76
Telecom. Equipment 60 3.70
Utility (Water) 13 12.36
Total Market 6612 11.09
Beverage (Soft) 19 12.21
Investments & Asset Management 326 12.14
Oil/Gas Distribution 28 12.06
Electrical Equipment 126 9.49
Drugs (Pharmaceutical) 98 7.80
Recreation 56 10.92
Apparel 127 11.31
Environmental & Waste Services 52 10.92
Trucking 28 11.15
Hotel/Gaming 109 10.76
Reinsurance 4 10.99
Broadcasting 24 10.94
Restaurant/Dining 42 10.93
Building Materials 89 9.76
Construction Supplies 101 9.26
Retail (Distributors) 125 10.60
Green & Renewable Energy 48 10.42
Insurance (Life) 18 10.21
Total Market (without financials) 5809 8.92
Publishing & Newspapers 91 9.79
Furn/Home Furnishings 45 8.54
Healthcare Support Services 47 9.33
Retail (Special Lines) 86 9.77
Computers/Peripherals 37 6.34
Advertising 75 9.20
Packaging & Container 51 9.11
Transportation 38 8.98
Cable TV 12 9.07
Engineering/Construction 164 8.91
Power 72 8.53
Telecom (Wireless) 14 8.23
Utility (General) 21 8.03
Education 9 7.95
Homebuilding 48 8.07
Chemical (Diversified) 7 7.00
Paper/Forest Products 44 7.74
Shipbuilding & Marine 61 7.97
Insurance (General) 49 7.91
Chemical (Basic) 56 7.69
Retail (Automotive) 24 7.67
Rubber& Tires 8 6.38
Auto & Truck 22 5.67
Diversified 66 6.26
Auto Parts 56 5.30
Retail (Grocery and Food) 28 7.50
Metals & Mining 100 7.11
Air Transport 37 7.07
Food Wholesalers 18 7.08
Oilfield Svcs/Equip. 69 6.78
Retail (Building Supply) 12 6.94
Retail (General) 21 6.92
Steel 60 6.31
Oil/Gas (Integrated) 14 6.63
Oil/Gas (Production and Exploration) 117 6.40
Telecom. Services 81 6.21
Precious Metals 56 6.31
Coal & Related Energy 16 6.05
Office Equipment & Services 27 5.75
Transportation (Railroads) 7 4.22
ern.nyu.edu
Western Europe

dar/New_Home_Page/data.html
dar/pc/datasets/indname.xls
dar/New_Home_Page/datafile/variable.htm
Only positive EBITDA firms

EV/EBITDA EV/EBIT EV/EBIT (1-t)

NA NA NA
NA NA NA
124.50 165.22 NA
36.23 51.84 63.82
28.04 35.27 45.73
26.66 55.20 93.92
24.98 24.83 31.10
24.07 24.23 25.19
22.25 24.96 30.19
20.61 28.19 33.21
19.95 26.59 35.64
19.45 34.01 47.43
18.44 20.23 27.69
17.99 59.79 83.64
17.32 21.34 27.84
17.05 29.13 37.69
16.82 23.42 31.15
16.02 37.87 43.24
15.98 19.64 26.66
15.10 19.37 26.84
14.66 27.48 35.81
14.58 21.72 26.36
14.20 15.58 18.91
13.63 55.32 73.48
13.58 18.26 24.67
13.52 48.25 69.08
13.36 18.34 24.47
13.07 20.91 27.66
13.05 19.59 25.21
12.94 21.95 33.21
12.73 18.16 24.51
12.72 19.46 24.39
12.68 18.37 18.63
12.54 16.73 21.48
12.50 85.95 90.75
12.43 20.80 25.00
12.39 20.26 27.10
12.36 17.76 24.89
12.18 14.02 16.44
12.11 22.11 27.78
11.88 16.90 22.47
11.81 17.57 22.10
11.66 23.60 32.60
11.57 16.87 23.66
11.24 22.77 27.69
11.15 20.66 25.47
11.06 21.26 24.23
10.99 12.17 14.13
10.98 14.54 18.93
10.93 20.06 26.87
10.71 15.49 20.35
10.65 17.25 23.45
10.61 15.63 21.33
10.43 23.62 28.80
10.21 10.92 15.41
10.04 16.93 22.67
9.97 18.06 21.86
9.95 14.53 17.71
9.84 14.57 20.12
9.79 16.61 21.94
9.64 14.70 16.50
9.25 14.33 16.85
9.20 15.61 22.12
9.13 14.44 18.48
9.07 22.74 24.45
9.04 17.45 23.68
8.67 16.27 21.07
8.24 23.67 40.02
8.19 18.12 26.13
8.18 35.35 46.22
8.07 8.28 10.31
8.07 13.15 16.68
8.02 12.78 16.61
7.97 20.66 23.49
7.91 8.93 12.04
7.88 9.83 13.00
7.69 17.58 21.88
7.61 11.78 16.00
7.58 11.05 15.92
7.57 9.77 12.08
7.54 11.17 14.61
7.54 18.31 23.88
7.15 11.72 17.60
7.08 13.99 18.30
7.08 12.33 17.29
7.03 13.28 19.68
6.94 15.96 20.86
6.94 16.27 24.36
6.79 10.55 13.76
6.76 16.32 25.18
6.49 167.25 NA
6.37 14.51 22.36
6.32 23.61 46.77
6.08 17.98 23.32
5.87 10.20 13.94
4.22 8.91 11.19
Europe

All firms
EV/EBITDA EV/EBITDA EV/EBIT (1-
R&D2 3 EV/EBIT4 t)5
NA NA NA NA
NA NA NA NA
NA NA NA NA
59.18 94.73 88.88 109.44
44.62 44.62 41.60 53.94
35.05 40.17 59.92 101.95
33.52 33.53 27.36 34.28
28.29 28.29 25.83 26.86
12.10 27.57 25.99 31.44
19.91 32.20 28.27 33.29
14.94 25.21 28.29 37.91
26.93 32.82 41.50 57.89
26.05 26.05 25.32 34.67
22.98 25.82 63.38 88.66
18.66 18.95 21.34 27.84
17.78 23.42 31.24 40.43
16.44 21.06 23.55 31.33
10.39 18.27 37.96 43.34
17.42 19.49 19.66 26.69
17.58 17.72 19.39 26.86
10.57 19.56 28.08 36.60
12.57 16.93 22.04 26.74
14.52 14.52 15.81 19.19
21.08 21.08 55.32 73.48
13.96 16.98 18.46 24.95
16.77 45.13 66.40 95.07
14.21 15.29 18.35 24.49
23.17 26.51 20.91 27.67
12.56 15.64 19.80 25.49
10.90 14.86 22.07 33.40
16.12 16.28 18.22 24.59
11.85 17.15 19.68 24.67
7.98 13.98 18.40 18.66
14.50 15.70 16.82 21.60
3.71 12.22 87.31 92.18
13.69 13.77 20.82 25.03
15.83 18.17 23.59 31.55
15.89 16.15 17.77 24.89
17.42 17.49 17.01 19.94
13.09 13.15 22.38 28.12
10.68 13.76 17.11 22.76
8.53 13.48 17.74 22.31
12.99 14.05 23.79 32.87
15.75 16.26 16.90 23.70
14.63 15.20 23.09 28.08
17.06 17.06 20.70 25.52
13.70 14.18 21.44 24.43
7.40 7.40 12.17 14.13
12.72 12.77 14.58 18.98
13.18 13.18 20.13 26.96
11.31 12.61 15.57 20.46
11.23 13.33 17.27 23.48
14.00 14.02 15.87 21.65
12.92 12.94 24.29 29.61
13.86 13.86 10.92 15.41
11.11 12.88 17.23 23.07
12.98 13.30 18.22 22.06
10.44 12.63 14.58 17.77
12.28 13.19 14.58 20.13
15.52 15.57 16.69 22.05
6.76 10.48 15.14 16.99
12.51 12.62 14.39 16.92
11.19 11.31 15.72 22.27
12.19 12.47 14.46 18.51
10.22 10.23 22.74 24.45
12.35 12.58 18.27 24.79
9.66 9.84 16.28 21.09
10.89 10.90 23.83 40.28
8.61 8.79 18.14 26.15
19.88 21.26 36.98 48.34
9.60 9.60 8.70 10.83
8.73 10.45 13.15 16.68
9.18 9.58 12.83 16.67
11.61 11.61 20.93 23.79
9.18 9.18 8.94 12.05
9.72 10.02 10.28 13.60
11.20 11.23 17.59 21.89
7.27 8.91 11.78 16.00
6.52 9.17 11.05 15.92
8.46 10.69 10.92 13.51
6.03 9.11 11.18 14.62
12.38 12.47 18.31 23.88
8.88 8.95 11.77 17.67
11.14 11.16 14.21 18.59
11.99 11.99 12.45 17.45
10.39 10.97 13.86 20.53
11.30 11.30 15.96 20.86
10.33 10.38 16.40 24.57
8.83 9.77 10.63 13.86
10.05 10.35 16.33 25.18
7.97 8.09 185.47 NA
7.61 7.86 14.52 22.39
7.83 7.84 30.44 60.29
9.76 9.82 21.28 27.60
10.79 11.25 10.22 13.97
12.35 12.35 8.91 11.19