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)
Dollar80Point17
Implied share price

Within margin of safety Undervalued by 1.5%

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
12.81 12.64 13.47 13.01 9.84 14.3
All amounts in millions
from last financial year
         
Implied Share Price $80.17 $56.51 £45.04 $91.30 $75.80
Market Cap 216,411 55,628 32,866 27,228 25,673
Net Debt 25,342 4,230 2,498 -59 5,384
Enterprise Value (EV) 241,753 59,858 35,370 16,710 31,057
Revenue 83,680 17,085 9,567 9,713 11,838
EBITDA 19,124 4,443 2,718 1,697 2,171
Percent 22.9 % 26.0 % 28.4 % 17.5 % 18.3 %
EBIT 15,920 3,987 2,570 1,396 1,456
Percent 19.0 % 23.3 % 26.9 % 14.4 % 12.3 %
Balance Sheet          
Total Assets 132,244 13,394 15,080 6,593 17,572
Total Liabilities 68,805 11,205 9,159 3,859 11,495
Shareholders Equity 63,439 2,189 5,921 2,733 6,077.0

Price history

Comments

No comments yet. Login to comment.