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)
Dollar100Point39
Implied share price

Buy Undervalued by 21.6%

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
15.41 12.9 14.56 18.87 13.96 13.99
All amounts in millions
from last financial year
         
Implied Share Price $100.39 $73.63 £48.05 $129.38 $91.12
Market Cap 222,873 62,825 42,519 34,254 31,311
Net Debt 24,731 4,817 1,743 6,359 -286
Enterprise Value (EV) 247,604 67,642 44,268 40,614 31,025
Revenue 83,062 17,277 8,836 14,280 10,968
EBITDA 19,201 4,646 2,346 2,909 2,217
Percent 23.1 % 26.9 % 26.6 % 20.4 % 20.2 %
EBIT 16,060 4,204 2,185 2,037 1,826
Percent 19.3 % 24.3 % 24.7 % 14.3 % 16.7 %
Balance Sheet          
Total Assets 144,266 13,459 15,496 19,466 7,868
Total Liabilities 75,052 12,314 8,664 12,150 4,013
Shareholders Equity 69,214 1,145 6,832 7,315 3,854.9

Price history

Comments

No comments yet. Login to comment.