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)
Dollar80Point53
Implied share price

Buy Undervalued by 7.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
CL
Colgate-Palmolive Company
PG
The Procter & Gamble Company
Change
RB.
Reckitt Benckiser Group Plc
Change
AVP
Avon Products, Inc.
Change
EL
The Estee Lauder Companies Inc.
Change
10.48 9.79 10.28 11.75 11.22 9.95
All amounts in millions
from last financial year
         
Implied Share Price $80.53 $61.15 £29.63 $27.20 $61.23
Market Cap 36,411 169,680 24,065 12,572 11,432
Net Debt 2,541 26,953 -219 1,107 107
Enterprise Value (EV) 38,952 196,633 23,846 13,680 11,539
Revenue 15,327 78,938 7,753 10,382 7,795
EBITDA 3,977 19,129 2,030 1,219 1,160
Percent 25.9 % 24.2 % 26.2 % 11.7 % 14.9 %
EBIT 3,626 16,021 1,904 1,038 899
Percent 23.7 % 20.3 % 24.6 % 10.0 % 11.5 %
Balance Sheet          
Total Assets 11,134 128,172 8,661 6,832 5,335
Total Liabilities 8,018 67,057 4,649 5,560 3,387
Shareholders Equity 3,116 61,115 4,012 1,272 1,948.4

Price history

Comments

No comments yet. Login to comment.