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)
Dollar86Point92
Implied share price

Buy Undervalued by 5.2%

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
15.88 15.16 15.03 18.8 16.46 12.96
All amounts in millions
from last financial year
         
Implied Share Price $86.92 $70.30 £50.24 $86.48 $134.98
Market Cap 223,451 59,367 42,350 33,035 31,352
Net Debt 18,742 5,601 1,743 112 6,359
Enterprise Value (EV) 242,193 64,968 44,093 33,220 37,711
Revenue 76,279 16,034 8,836 10,780 14,280
EBITDA 15,979 4,322 2,346 2,018 2,909
Percent 20.9 % 27.0 % 26.6 % 18.7 % 20.4 %
EBIT 12,845 3,873 2,185 1,604 2,037
Percent 16.8 % 24.2 % 24.7 % 14.9 % 14.3 %
Balance Sheet          
Total Assets 129,495 11,958 15,496 8,239 19,448
Total Liabilities 67,076 12,257 8,664 4,596 12,132
Shareholders Equity 62,419 -299 6,832 3,643 7,315.9

Price history

Comments

No comments yet. Login to comment.