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)
Dollar1Point35
Implied share price

Buy Undervalued by 101.5%

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
14.18 8.07 14.92 14.64 11.35 15.93
All amounts in millions
from last financial year
         
Implied Share Price $1.35 $41.85 $41.95 £41.85 $36.67
Market Cap 1,297 139,273 139,273 99,407 65,605
Net Debt 448 11,880 11,880 11,880 13,528
Enterprise Value (EV) 1,758 137,767 135,199 104,815 79,133
Revenue 2,199 53,272 53,272 53,272 29,636
EBITDA 217 9,235 9,235 9,235 4,967
Percent 9.9 % 17.3 % 17.3 % 17.3 % 16.8 %
EBIT 144 7,865 7,865 7,865 4,073
Percent 6.6 % 14.8 % 14.8 % 14.8 % 13.7 %
Balance Sheet          
Total Assets 2,213 52,298 52,298 52,298 62,843
Total Liabilities 1,080 36,859 36,859 36,859 34,831
Shareholders Equity 1,132 15,439 15,439 15,439 28,012.0

Comments

No comments yet. Login to comment.