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)
Dollar92Point65
Implied share price

Buy Undervalued by 13.7%

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
16.61 14.75 15.46 19.71 14.11 16.89
All amounts in millions
from last financial year
         
Implied Share Price $92.65 $76.19 £57.21 $143.43 $90.48
Market Cap 216,887 62,948 48,192 34,774 33,984
Net Debt 18,742 5,517 1,745 6,372 112
Enterprise Value (EV) 235,629 68,465 49,934 41,146 34,090
Revenue 76,279 16,034 8,874 13,545 10,780
EBITDA 15,979 4,429 2,534 2,916 2,018
Percent 20.9 % 27.6 % 28.6 % 21.5 % 18.7 %
EBIT 12,845 3,980 2,374 2,056 1,604
Percent 16.8 % 24.8 % 26.8 % 15.2 % 14.9 %
Balance Sheet          
Total Assets 129,495 11,935 15,268 18,641 8,239
Total Liabilities 67,076 12,234 8,364 11,731 4,596
Shareholders Equity 62,419 -299 6,904 6,909 3,643.2

Price history

Comments

No comments yet. Login to comment.