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)
Dollar1Point32
Implied share price

Buy Undervalued by 97.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
GFF
Goodman Fielder Limited
UL
Unilever plc (ADR)
Change
UN
Unilever N.V. (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
13.95 8.07 16.0 10.87 13.86
All amounts in millions
from last financial year
         
Implied Share Price $1.32 $37.96 0 £37.96 $36.93
Market Cap 1,310 131,430 131,430 85,805 60,436
Net Debt 448 9,900 8,551 9,900 15,069
Enterprise Value (EV) 1,758 135,229 132,489 91,840 76,024
Revenue 2,199 48,436 48,400 48,436 34,244
EBITDA 217 8,452 0 8,452 5,485
Percent 9.9 % 17.4 % n/a % 17.4 % 16.0 %
EBIT 144 7,020 0 7,020 4,426
Percent 6.6 % 14.5 % n/a % 14.5 % 12.9 %
Balance Sheet          
Total Assets 2,213 48,027 45,513 48,027 66,815
Total Liabilities 1,080 34,376 31,169 34,376 39,065
Shareholders Equity 1,132 13,651 14,344 13,651 27,750.0

Comments

No comments yet. Login to comment.