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)
Dollar28Point46
Implied share price

Buy Undervalued by 57.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
NWL
Newell Rubbermaid Inc.
PG
The Procter & Gamble Company
Change
CL
Colgate-Palmolive Company
Change
RB.
Reckitt Benckiser Group Plc
Change
EL
The Estee Lauder Companies Inc.
Change
11.46 8.1 11.01 12.15 10.12 15.02
All amounts in millions
from last financial year
         
Implied Share Price $28.46 $67.34 $94.79 £39.21 $43.55
Market Cap 5,247 176,161 48,221 24,915 22,181
Net Debt 2,006 29,246 3,860 1,925 -34
Enterprise Value (EV) 7,253 205,407 52,080 26,867 22,146
Revenue 5,864 82,559 16,734 9,485 8,810
EBITDA 895 18,656 4,285 2,655 1,474
Percent 15.3 % 22.6 % 25.6 % 28.0 % 16.7 %
EBIT 733 15,818 3,864 2,502 1,176
Percent 12.5 % 19.2 % 23.1 % 26.4 % 13.4 %
Balance Sheet          
Total Assets 6,160 138,354 12,724 14,126 6,273
Total Liabilities 4,311 70,714 10,349 8,415 3,644
Shareholders Equity 1,849 67,640 2,375 5,711 2,629.4

Price history

Comments

No comments yet. Login to comment.