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)
Dollar92Point98
Implied share price

Buy Undervalued by 16.4%

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
EL
The Estee Lauder Companies Inc.
Change
ECL
Ecolab Inc.
Change
16.66 14.48 15.59 19.34 17.66 13.89
All amounts in millions
from last financial year
         
Implied Share Price $92.98 $76.47 £57.49 $90.72 $142.66
Market Cap 212,655 63,482 47,271 35,445 33,856
Net Debt 18,742 5,578 1,745 112 6,372
Enterprise Value (EV) 231,397 69,060 49,007 35,636 40,501
Revenue 76,279 16,034 8,874 10,780 13,545
EBITDA 15,979 4,429 2,534 2,018 2,916
Percent 20.9 % 27.6 % 28.6 % 18.7 % 21.5 %
EBIT 12,845 3,980 2,374 1,604 2,056
Percent 16.8 % 24.8 % 26.8 % 14.9 % 15.2 %
Balance Sheet          
Total Assets 129,495 11,935 15,268 8,239 18,641
Total Liabilities 67,076 12,234 8,364 4,596 11,731
Shareholders Equity 62,419 -299 6,904 3,643 6,909.9

Price history

Comments

No comments yet. Login to comment.