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?
Dollar39Point44
Implied share price

Buy Undervalued by 107.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
DLM
Del Monte Foods Company
UL
Unilever plc (ADR)
Change
UN
Unilever N.V. (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
15.07 8.31 16.8 16.08 11.65 14.06
All amounts in millions
from last financial year
         
Implied Share Price $39.44 $39.73 $41.35 £39.73 $40.61
Market Cap 3,731 133,135 133,135 89,155 61,181
Net Debt 1,237 10,026 10,026 10,026 15,069
Enterprise Value (EV) 5,023 136,857 135,892 94,901 77,139
Revenue 3,739 48,436 48,436 48,436 34,244
EBITDA 604 8,147 8,452 8,147 5,485
Percent 16.2 % 16.8 % 17.4 % 16.8 % 16.0 %
EBIT 511 7,020 7,020 7,020 4,426
Percent 13.7 % 14.5 % 14.5 % 14.5 % 12.9 %
Balance Sheet          
Total Assets 4,288 48,027 48,027 48,027 66,815
Total Liabilities 2,461 34,376 34,376 34,376 39,065
Shareholders Equity 1,827 13,651 13,651 13,651 27,750.0

Price history

Comments

No comments yet. Login to comment.