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)
Pound8Point88
Implied share price

Buy Undervalued by 89.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
DCG
Dairy Crest Group plc
UN
Unilever N.V. (ADR)
Change
UL
Unilever plc (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
13.95 8.81 15.34 15.71 10.64 11.69
All amounts in millions
from last financial year
         
Implied Share Price £8.88 $38.11 $38.11 £38.11 $38.21
Market Cap 638 128,097 128,097 84,165 54,657
Net Debt 343 7,357 7,357 7,355 14,950
Enterprise Value (EV) 980 126,745 129,746 87,919 69,410
Revenue 1,514 51,324 51,324 51,324 35,015
EBITDA 111 8,261 8,261 8,261 5,940
Percent 7.3 % 16.1 % 16.1 % 16.1 % 17.0 %
EBIT 68 7,062 7,062 7,062 4,378
Percent 4.5 % 13.8 % 13.8 % 13.8 % 12.5 %
Balance Sheet          
Total Assets 1,130 46,166 46,166 46,166 75,478
Total Liabilities 856 31,007 31,007 31,007 43,263
Shareholders Equity 274 15,159 15,159 15,159 32,215.0

Comments

No comments yet. Login to comment.