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)
Dollar86Point02
Implied share price

Within margin of safety Overvalued by 0.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
CLX
The Clorox Company
PG
The Procter & Gamble Company
Change
CL
Colgate-Palmolive Company
Change
RB.
Reckitt Benckiser Group Plc
Change
EL
The Estee Lauder Companies Inc.
Change
12.72 12.74 12.62 13.84 13.66 9.97
All amounts in millions
from last financial year
         
Implied Share Price $86.02 $79.49 $56.04 £44.70 $90.62
Market Cap 11,349 215,972 57,279 34,640 27,584
Net Debt 2,440 25,342 4,230 2,498 -59
Enterprise Value (EV) 13,720 241,314 61,509 37,138 16,930
Revenue 5,468 83,680 17,085 9,567 9,713
EBITDA 1,077 19,124 4,443 2,718 1,697
Percent 19.7 % 22.9 % 26.0 % 28.4 % 17.5 %
EBIT 910 15,920 3,987 2,570 1,396
Percent 16.6 % 19.0 % 23.3 % 26.9 % 14.4 %
Balance Sheet          
Total Assets 4,355 132,244 13,394 15,080 6,593
Total Liabilities 4,490 68,805 11,205 9,159 3,859
Shareholders Equity -135 63,439 2,189 5,921 2,733.2

Price history

Comments

No comments yet. Login to comment.