Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	-	-	-
LARK Distilling Co. Ltd.	-	-	-
Mediana / LARK Distilling Co. Ltd.	-	-	-

---

Pozostałe spółki z branży Beverages - Wineries & Distilleries

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Qinghai Huzhu TianYouDe Highland Barley Spirit Co., Ltd.	002646.SZ	609	101.2	3,382.1	1.5	Shenzhen
Yantai Changyu Pioneer Wine Company Limited	000869.SZ	1,623	23.9	47.1	1.3	Shenzhen
Wuliangye Yibin Co.,Ltd.	000858.SZ	65,239	13.3	14.3	3.2	Shenzhen
Jiugui Liquor Co., Ltd.	000799.SZ	2,032	-1,229.1	-498.9	3.6	Shenzhen
Beijing Shunxin Agriculture Co.,Ltd	000860.SZ	1,610	27.1	183.3	1.6	Shenzhen
New Silkroad Culturaltainment Limited	0472.HK	80	-593.0	-3.4	0.4	HKSE
Dynasty Fine Wines Group Limited	0828.HK	54	16.6	12.6	1.4	HKSE
Jiangsu Yanghe Brewery Joint-Stock Co., Ltd.	002304.SZ	13,713	19.2	23.1	1.9	Shenzhen
HITEJINRO Co., Ltd.	000087.KS	1,034	1.2	13.5	1.3	KSE
Anhui Gujing Distillery Co., Ltd.	000596.SZ	9,367	10.0	12.3	2.7	Shenzhen
Muhak Co., Ltd.	033920.KS	155	2.4	4.9	0.4	KSE
HITEJINRO Co., Ltd.	000080.KS	1,050	1.2	13.5	1.3	KSE
Luzhou Laojiao Co.,Ltd.	000568.SZ	23,298	10.7	12.4	3.3	Shenzhen
Yantai Changyu Pioneer Wine Company Limited	200869.SZ	1,596	28.5	16.8	0.5	Shenzhen
Yomeishu Seizo Co., Ltd.	2540.T	300	39.4	63.8	0.9	Tokyo
Oenon Holdings, Inc.	2533.T	234	4.9	12.2	1.4	Tokyo
Anhui Gujing Distillery Co., Ltd.	200596.SZ	9,699	10.5	9.1	2.0	Shenzhen
Anhui Golden Seed Winery Co., Ltd.	600199.SS	968	-23.7	-22.1	3.3	Shanghai
Tonghua Grape Wine Co.,Ltd	600365.SS	206	-51.6	-35.1	6.5	Shanghai
Citic Guoan Wine CO.,LTD	600084.SS	890	326.1	377.9	5.1	Shanghai
VATS Liquor Chain Store Management Joint Stock Co., Ltd.	300755.SZ	1,068	73.4	105,077.3	2.4	Shenzhen
Zhejiang Guyuelongshan Shaoxing Wine Co.,Ltd	600059.SS	1,341	38.4	51.2	1.7	Shanghai
ZJLD Group Inc	6979.HK	2,763	12.8	14.6	1.4	HKSE
Anhui Yingjia Distillery Co., Ltd.	603198.SS	4,412	10.1	12.6	2.9	Shanghai
Jiangsu King's Luck Brewery Joint-Stock Co., Ltd.	603369.SS	6,738	10.8	13.7	2.8	Shanghai
Kweichow Moutai Co., Ltd.	600519.SS	249,212	14.7	20.1	6.9	Shanghai
Anhui Kouzi Distillery Co., Ltd.	603589.SS	2,900	9.6	12.4	1.9	Shanghai
Kuaijishan Shaoxing Rice Wine Co., Ltd.	601579.SS	1,277	30.5	46.1	2.4	Shanghai
Shede Spirits Co., Ltd.	600702.SS	2,365	56.7	117.4	2.3	Shanghai
Shanghai Jinfeng Wine Company Limited	600616.SS	524	507.2	671.9	2.0	Shanghai
Hebei Hengshui Laobaigan Liquor Co., Ltd.	600559.SS	2,110	15.0	18.6	2.7	Shanghai
JINHUI LIQUOR Co.,Ltd.	603919.SS	1,244	18.8	22.2	2.5	Shanghai
Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	600809.SS	29,925	12.9	17.0	5.6	Shanghai
Gansu Mogao Industrial Development Co.,Ltd	600543.SS	291	-34.1	-33.2	2.6	Shanghai
Wei Long Grape Wine Co., Ltd.	603779.SS	351	128.3	4,320.9	3.9	Shanghai
Ambra S.A.	AMB.WA	150	3.9	11.0	1.3	Warsaw Stock Exchange
Public Joint Stock Company Abrau-Durso	ABRD.ME	224	1.7	9.2	1.0	Moscow Stock Exchange
Anora Group Oyj	ANORA.HE	258	1.4	19.9	0.5	Helsinki
Lanson-BCC	ALLAN.PA	298	-4.7	10.5	0.7	Paris
Andrew Peller Limited	ADW-A.TO	173	0.9	45.5	0.9	Toronto Stock Exchange
Public joint-stock company Beluga Group	BELU.ME	686	1.3	19.9	3.4	Moscow Stock Exchange
Associated Alcohols & Breweries Limited	ASALCBR.BO	255	15.9	28.3	4.4	Bombay Stock Exchange
AdVini S.A.	ALAVI.PA	60	-3.7	19.3	0.8	Paris
Brown-Forman Corporation	BF-B	13,488	9.3	15.4	3.3	New York Stock Exchange
Berentzen-Gruppe Aktiengesellschaft	BEZ.DE	50	2.8	-33.9	0.9	Frankfurt Stock Exchange
Associated Alcohols & Breweries Limited	ASALCBR.NS	254	15.9	28.3	4.4	National Stock Exchange of India
Brown-Forman Corporation	BF-A	13,452	9.3	15.4	3.3	New York Stock Exchange
Davide Campari-Milano N.V.	CPR.MI	8,599	9.1	-4,287.4	1.9	Milan
Corby Spirit and Wine Limited	CSW-A.TO	296	4.6	15.5	2.2	Toronto Stock Exchange
Viña Concha y Toro S.A.	CONCHATORO.SN	890	2.9	10.6	1.0	Santiago
Chapel Down Group Plc	CDGP.L	104	-195.3	-58.2	2.3	London Stock Exchange
Corby Spirit and Wine Limited	CSW-B.TO	303	4.7	14.7	2.1	Toronto Stock Exchange
Diageo plc	DGE.L	57,897	3.5	294.8	103.0	London Stock Exchange
Diageo plc	DEO.BA	58,195	4.9	9.5	3.7	Buenos Aires
Diageo plc	DEO	58,185	5.9	16.2	5.7	New York Stock Exchange
Delegat Group Limited	DGL.NZ	264	-0.3	41.8	0.8	NZSE
Endeavour Group Limited	EDV.AX	4,848	1.6	16.1	1.9	Australian Securities Exchange
Becle, S.A.B. de C.V.	CUERVO.MX	4,478	5.6	20.2	1.2	Mexico
Globus Spirits Limited	GLOBUSSPR.BO	322	15.1	134.0	3.1	Bombay Stock Exchange
G.M. Breweries Limited	GMBREW.NS	202	13.7	13.4	1.8	National Stock Exchange of India
G.M. Breweries Limited	GMBREW.BO	202	13.7	13.4	1.8	Bombay Stock Exchange
Globus Spirits Limited	GLOBUSSPR.NS	323	15.1	134.0	3.1	National Stock Exchange of India
Hawesko Holding AG	HAW.DE	245	1.1	16.8	1.7	Frankfurt Stock Exchange
Diageo plc	GUI.DE	58,887	4.7	3.5	1.2	Frankfurt Stock Exchange
Heineken N.V.	HNK1.DE	52,846	5.6	44.3	2.2	Frankfurt Stock Exchange
IFB Agro Industries Limited	IFBAGRO.BO	80	15.3	30.3	1.1	Bombay Stock Exchange
IFB Agro Industries Limited	IFBAGRO.NS	80	15.3	30.3	1.1	National Stock Exchange of India
Marie Brizard Wine & Spirits SA	MBWS.PA	428	17.5	36.1	1.6	Paris
Marie Brizard Wine & Spirits SA	MBW.WA	426	23.5	35.6	1.7	Warsaw Stock Exchange
Laurent-Perrier S.A.	LPE.PA	662	7.1	11.3	0.9	Paris
LARK Distilling Co. Ltd.	LRK.AX	56	-18.6	-13.0	0.6	Australian Securities Exchange
MGP Ingredients, Inc.	MGPI	693	5.9	64.7	0.8	NASDAQ Global Select
The Duckhorn Portfolio, Inc.	NAPA	1,632	12.6	31.6	1.3	New York Stock Exchange
Radico Khaitan Limited	RADICO.BO	4,124	51.0	101.5	12.7	Bombay Stock Exchange
Pernod Ricard SA	PER.DE	26,635	3.7	20.6	1.4	Frankfurt Stock Exchange
Radico Khaitan Limited	RADICO.NS	4,123	51.0	101.5	12.7	National Stock Exchange of India
Rémy Cointreau SA	RCO.PA	2,839	6.1	15.3	1.3	Paris
Pernod Ricard SA	RI.PA	26,238	3.7	20.6	1.4	Paris
Oeneo SA	SBT.PA	714	8.1	20.2	2.0	Paris
Sula Vineyards Limited	SULA.BO	301	14.8	36.5	4.4	Bombay Stock Exchange
Tilaknagar Industries Ltd.	TI.BO	775	24.4	28.9	7.5	Bombay Stock Exchange
Tilaknagar Industries Ltd.	TI.NS	774	24.4	28.9	7.5	National Stock Exchange of India
Constellation Brands, Inc.	STZ	30,484	23.8	-380.9	4.5	New York Stock Exchange
Schloss Wachenheim AG	SWA.DE	143	2.6	11.6	0.6	Frankfurt Stock Exchange
Sula Vineyards Limited	SULA.NS	301	14.8	36.5	4.4	National Stock Exchange of India
Naked Wines plc	WINE.L	76	-9.5	-3.5	0.8	London Stock Exchange
Viva Wine Group AB	VIVA.ST	376	7.7	21.2	2.2	Stockholm Stock Exchange
Treasury Wine Estates Limited	TWE.AX	4,314	10.4	43.2	1.4	Australian Securities Exchange
United Spirits Limited	UNITDSPR.NS	11,739	43.6	61.8	12.1	National Stock Exchange of India
Thai Beverage Public Company Limited	Y92.SI	9,172	2.0	11.5	2.0	Stock Exchange of Singapore
Vranken-Pommery Monopole Société Anonyme	VRAP.PA	119	-12.6	125.2	0.3	Paris
Zwack Unicum Nyrt.	ZWACK.BD	195	15.5	20.9	7.0	Budapest