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  

What's this?
Dollar32Point50
Implied share price

Sell Overvalued by 13.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACV
Alberto-Culver Company
PG
The Procter & Gamble Company
Change
CL
Colgate-Palmolive Company
Change
RB.
Reckitt Benckiser Group Plc
Change
EL
The Estee Lauder Companies Inc.
Change
12.63 14.66 12.64 13.47 13.44 9.84
All amounts in millions
from last financial year
         
Implied Share Price $32.50 $78.90 $55.64 £44.35 $90.01
Market Cap 3,869 216,411 55,628 34,378 27,228
Net Debt -147 25,342 4,230 2,498 -59
Enterprise Value (EV) 3,722 241,753 59,858 36,540 16,710
Revenue 1,597 83,680 17,085 9,567 9,713
EBITDA 253 19,124 4,443 2,718 1,697
Percent 15.9 % 22.9 % 26.0 % 28.4 % 17.5 %
EBIT 225 15,920 3,987 2,570 1,396
Percent 14.1 % 19.0 % 23.3 % 26.9 % 14.4 %
Balance Sheet          
Total Assets 1,878 132,244 13,394 15,080 6,593
Total Liabilities 551 68,805 11,205 9,159 3,859
Shareholders Equity 1,327 63,439 2,189 5,921 2,733.2

Price history

Comments

No comments yet. Login to comment.