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)
Dollar61Point85
Implied share price

Within margin of safety Undervalued by 3.4%

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
AVP
Avon Products, Inc.
Change
EL
The Estee Lauder Companies Inc.
Change
10.58 10.28 9.79 11.75 11.22 9.95
All amounts in millions
from last financial year
         
Implied Share Price $61.85 $81.37 £29.92 $27.49 $61.84
Market Cap 169,680 36,411 24,065 12,572 11,432
Net Debt 26,953 2,541 -219 1,107 107
Enterprise Value (EV) 196,633 38,952 23,846 13,680 11,539
Revenue 78,938 15,327 7,753 10,382 7,795
EBITDA 19,129 3,977 2,030 1,219 1,160
Percent 24.2 % 25.9 % 26.2 % 11.7 % 14.9 %
EBIT 16,021 3,626 1,904 1,038 899
Percent 20.3 % 23.7 % 24.6 % 10.0 % 11.5 %
Balance Sheet          
Total Assets 128,172 11,134 8,661 6,832 5,335
Total Liabilities 67,057 8,018 4,649 5,560 3,387
Shareholders Equity 61,115 3,116 4,012 1,272 1,948.4

Price history

Comments

No comments yet. Login to comment.