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)
Dollar103Point19
Implied share price

Buy Undervalued by 17.5%

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
ECL
Ecolab Inc.
Change
EL
The Estee Lauder Companies Inc.
Change
16.78 14.43 16.05 20.49 14.1 15.38
All amounts in millions
from last financial year
         
Implied Share Price $103.19 $77.18 £58.04 $145.99 $96.48
Market Cap 234,372 65,551 50,180 34,740 32,274
Net Debt 17,250 5,517 1,745 6,372 858
Enterprise Value (EV) 251,566 71,068 51,925 41,113 33,312
Revenue 65,299 16,034 8,874 13,545 11,262
EBITDA 17,439 4,429 2,534 2,916 2,165
Percent 26.7 % 27.6 % 28.6 % 21.5 % 19.2 %
EBIT 14,361 3,980 2,374 2,056 1,748
Percent 22.0 % 24.8 % 26.8 % 15.2 % 15.5 %
Balance Sheet          
Total Assets 127,136 11,935 15,268 18,641 9,223
Total Liabilities 69,795 12,234 8,364 11,731 5,651
Shareholders Equity 57,341 -299 6,904 6,909 3,571.9

Price history

Comments

No comments yet. Login to comment.