close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar71Point49
Implied share price

Buy Undervalued by 11.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
PG
The Procter & Gamble Company
CL
Colgate-Palmolive Company
Change
RB.
Reckitt Benckiser Group Plc
Change
EL
The Estee Lauder Companies Inc.
Change
ECL
Ecolab Inc.
Change
12.12 11.08 11.45 10.56 14.74 12.88
All amounts in millions
from last financial year
         
Implied Share Price $71.49 $99.20 £41.44 $46.19 $58.05
Market Cap 177,438 45,132 26,070 21,764 18,579
Net Debt 29,246 3,860 1,858 -34 603
Enterprise Value (EV) 206,684 48,992 27,928 21,730 14,958
Revenue 82,559 16,734 9,485 8,810 6,089
EBITDA 18,656 4,279 2,644 1,474 1,161
Percent 22.6 % 25.6 % 27.9 % 16.7 % 19.1 %
EBIT 15,818 3,858 2,487 1,176 814
Percent 19.2 % 23.1 % 26.2 % 13.4 % 13.4 %
Balance Sheet          
Total Assets 138,354 12,724 14,126 6,273 4,872
Total Liabilities 70,714 10,349 8,415 3,644 2,743
Shareholders Equity 67,640 2,375 5,711 2,629 2,129.2

Price history

Comments

No comments yet. Login to comment.