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?
Dollar35Point00
Implied share price

Buy Undervalued by 84.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
DLM
Del Monte Foods Company
UN
Unilever N.V. (ADR)
Change
UL
Unilever plc (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
13.6 8.31 15.81 10.92 12.61
All amounts in millions
from last financial year
         
Implied Share Price $35.00 0 $36.92 £36.92 $39.20
Market Cap 3,731 130,756 130,756 85,684 60,040
Net Debt 1,237 8,551 9,900 9,900 14,457
Enterprise Value (EV) 5,023 129,705 133,635 92,324 74,491
Revenue 3,739 48,400 48,436 48,436 35,299
EBITDA 604 0 8,452 8,452 5,905
Percent 16.2 % n/a % 17.4 % 17.4 % 16.7 %
EBIT 511 0 7,020 7,020 4,828
Percent 13.7 % n/a % 14.5 % 14.5 % 13.7 %
Balance Sheet          
Total Assets 4,288 45,513 48,027 48,027 72,557
Total Liabilities 2,461 31,169 34,376 34,376 40,184
Shareholders Equity 1,827 14,344 13,651 13,651 32,373.0

Price history

Comments

No comments yet. Login to comment.