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)
Dollar1Point34
Implied share price

Buy Undervalued by 100.0%

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
14.12 8.07 14.46 16.04 10.28 14.98
All amounts in millions
from last financial year
         
Implied Share Price $1.34 $41.91 $36.96 £41.80 $34.37
Market Cap 1,252 126,659 126,659 87,854 58,878
Net Debt 448 11,505 10,026 11,505 15,069
Enterprise Value (EV) 1,758 133,570 130,687 94,898 74,022
Revenue 2,199 53,272 48,436 53,272 29,636
EBITDA 217 9,235 8,147 9,235 4,941
Percent 9.9 % 17.3 % 16.8 % 17.3 % 16.7 %
EBIT 144 7,865 7,020 7,865 4,760
Percent 6.6 % 14.8 % 14.5 % 14.8 % 16.1 %
Balance Sheet          
Total Assets 2,213 52,298 48,027 52,298 66,815
Total Liabilities 1,080 36,859 34,376 36,859 39,065
Shareholders Equity 1,132 15,439 13,651 15,439 27,750.0

Comments

No comments yet. Login to comment.