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)
Dollar1Point30
Implied share price

Buy Undervalued by 109.7%

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
13.77 7.63 14.89 15.46 10.2 12.69
All amounts in millions
from last financial year
         
Implied Share Price $1.30 $36.59 $36.52 £36.52 $39.80
Market Cap 1,202 120,679 120,679 76,673 60,477
Net Debt 448 8,551 8,551 8,551 14,457
Enterprise Value (EV) 1,660 121,611 126,255 83,321 74,928
Revenue 2,199 49,797 49,797 49,797 35,299
EBITDA 217 8,167 8,167 8,167 5,905
Percent 9.9 % 16.4 % 16.4 % 16.4 % 16.7 %
EBIT 144 7,016 7,016 7,016 4,828
Percent 6.6 % 14.1 % 14.1 % 14.1 % 13.7 %
Balance Sheet          
Total Assets 2,213 45,513 45,513 45,513 72,557
Total Liabilities 1,080 31,169 31,169 31,169 40,184
Shareholders Equity 1,132 14,344 14,344 14,344 32,373.0

Comments

No comments yet. Login to comment.