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)
Dollar50Point04
Implied share price

Buy Undervalued by 54.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADM
Archer Daniels Midland Company
UL
Unilever plc (ADR)
Change
UN
Unilever N.V. (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
11.66 8.44 12.87 12.82 8.53 10.76
All amounts in millions
from last financial year
         
Implied Share Price $50.04 $29.19 $29.31 £29.19 $43.23
Market Cap 21,382 153,831 153,831 96,576 68,827
Net Debt 8,965 10,133 9,795 10,133 24,957
Enterprise Value (EV) 30,347 102,048 101,654 67,612 93,784
Revenue 80,676 46,467 46,467 46,467 54,365
EBITDA 3,595 7,930 7,930 7,930 8,713
Percent 4.5 % 17.1 % 17.1 % 17.1 % 16.0 %
EBIT 2,718 6,901 6,901 6,901 7,228
Percent 3.4 % 14.9 % 14.9 % 14.9 % 13.3 %
Balance Sheet          
Total Assets 42,193 47,512 47,512 47,512 93,837
Total Liabilities 23,385 33,219 33,219 33,219 58,620
Shareholders Equity 18,808 14,293 14,293 14,293 35,217.0

Price history

Comments

No comments yet. Login to comment.