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 112.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
GFF
Goodman Fielder Limited
UN
Unilever N.V. (ADR)
Change
UL
Unilever plc (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
14.05 7.71 15.41 15.48 10.55 12.96
All amounts in millions
from last financial year
         
Implied Share Price $1.34 $37.40 $38.27 £38.27 $40.79
Market Cap 1,232 127,148 127,148 81,697 62,056
Net Debt 448 8,551 9,900 9,900 14,457
Enterprise Value (EV) 1,680 125,843 130,847 89,137 76,507
Revenue 2,199 49,797 48,436 48,436 35,299
EBITDA 217 8,167 8,452 8,452 5,905
Percent 9.9 % 16.4 % 17.4 % 17.4 % 16.7 %
EBIT 144 7,016 7,020 7,020 4,828
Percent 6.6 % 14.1 % 14.5 % 14.5 % 13.7 %
Balance Sheet          
Total Assets 2,213 45,513 48,027 48,027 72,557
Total Liabilities 1,080 31,169 34,376 34,376 40,184
Shareholders Equity 1,132 14,344 13,651 13,651 32,373.0

Comments

No comments yet. Login to comment.