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)
Dollar83Point34
Implied share price

Within margin of safety Undervalued by 2.1%

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
14.16 13.9 14.23 13.24 14.87 14.34
All amounts in millions
from last financial year
         
Implied Share Price $83.34 $65.47 £52.06 $98.25 $69.90
Market Cap 221,386 60,371 34,947 31,373 27,417
Net Debt 25,596 4,522 1,957 6,565 -151
Enterprise Value (EV) 246,982 64,893 36,904 37,938 27,265
Revenue 84,167 17,420 10,043 13,253 10,183
EBITDA 17,771 4,559 2,787 2,552 1,901
Percent 21.1 % 26.2 % 27.8 % 19.3 % 18.7 %
EBIT 14,789 4,120 2,616 1,736 1,559
Percent 17.6 % 23.7 % 26.0 % 13.1 % 15.3 %
Balance Sheet          
Total Assets 139,263 13,876 15,149 19,636 7,145
Total Liabilities 71,199 11,571 8,815 12,292 3,858
Shareholders Equity 68,064 2,305 6,334 7,344 3,286.9

Price history

Comments

No comments yet. Login to comment.