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)
Pound9Point91
Implied share price

Buy Undervalued by 222.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
DCG
Dairy Crest Group plc
UL
Unilever plc (ADR)
Change
UN
Unilever N.V. (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
11.66 5.19 12.87 12.82 8.53 10.76
All amounts in millions
from last financial year
         
Implied Share Price £9.91 $29.19 $29.31 £29.19 $43.23
Market Cap 409 153,831 153,831 96,576 68,827
Net Debt 323 10,133 9,795 10,133 24,957
Enterprise Value (EV) 732 102,048 101,654 67,612 93,784
Revenue 1,604 46,467 46,467 46,467 54,365
EBITDA 141 7,930 7,930 7,930 8,713
Percent 8.8 % 17.1 % 17.1 % 17.1 % 16.0 %
EBIT 97 6,901 6,901 6,901 7,228
Percent 6.1 % 14.9 % 14.9 % 14.9 % 13.3 %
Balance Sheet          
Total Assets 1,182 47,512 47,512 47,512 93,837
Total Liabilities 817 33,219 33,219 33,219 58,620
Shareholders Equity 365 14,293 14,293 14,293 35,217.0

Comments

No comments yet. Login to comment.