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?
Dollar39Point13
Implied share price

Buy Undervalued by 106.1%

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
14.96 8.31 15.65 15.4 12.23 16.84
All amounts in millions
from last financial year
         
Implied Share Price $39.13 $44.38 $44.48 £44.48 $39.16
Market Cap 3,731 139,173 139,173 105,708 70,122
Net Debt 1,237 11,880 11,880 11,880 13,528
Enterprise Value (EV) 5,023 144,482 142,240 112,914 83,650
Revenue 3,739 53,272 53,272 53,272 29,636
EBITDA 604 9,235 9,235 9,235 4,967
Percent 16.2 % 17.3 % 17.3 % 17.3 % 16.8 %
EBIT 511 7,865 7,865 7,865 4,073
Percent 13.7 % 14.8 % 14.8 % 14.8 % 13.7 %
Balance Sheet          
Total Assets 4,288 52,298 52,298 52,298 62,843
Total Liabilities 2,461 36,859 36,859 36,859 34,831
Shareholders Equity 1,827 15,439 15,439 15,439 28,012.0

Price history

Comments

No comments yet. Login to comment.