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?
Dollar72Point79
Implied share price

Buy Undervalued by 396.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
BTH
Blyth, Inc.
PG
The Procter & Gamble Company
Change
CL
Colgate-Palmolive Company
Change
RB.
Reckitt Benckiser Group Plc
Change
EL
The Estee Lauder Companies Inc.
Change
12.8 3.11 12.82 13.87 13.22 9.93
All amounts in millions
from last financial year
         
Implied Share Price $72.79 $80.09 $56.45 £45.02 $91.22
Market Cap 234 219,810 57,410 33,428 27,453
Net Debt 63 25,342 4,230 2,498 -59
Enterprise Value (EV) 297 245,152 61,640 35,926 16,848
Revenue 1,179 83,680 17,085 9,567 9,713
EBITDA 95 19,124 4,443 2,718 1,697
Percent 8.1 % 22.9 % 26.0 % 28.4 % 17.5 %
EBIT 84 15,920 3,987 2,570 1,396
Percent 7.2 % 19.0 % 23.3 % 26.9 % 14.4 %
Balance Sheet          
Total Assets 434 132,244 13,394 15,080 6,593
Total Liabilities 376 68,805 11,205 9,159 3,859
Shareholders Equity 58 63,439 2,189 5,921 2,733.2

Price history

Comments

No comments yet. Login to comment.