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)
Dollar1Point44
Implied share price

Buy Undervalued by 114.9%

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
14.95 8.07 16.47 15.99 11.12 14.81
All amounts in millions
from last financial year
         
Implied Share Price $1.44 $39.41 $39.41 £39.31 $41.17
Market Cap 1,252 129,452 129,452 83,732 66,187
Net Debt 448 10,026 10,026 10,026 15,069
Enterprise Value (EV) 1,758 134,162 130,304 90,603 81,240
Revenue 2,199 48,436 48,436 48,436 34,244
EBITDA 217 8,147 8,147 8,147 5,485
Percent 9.9 % 16.8 % 16.8 % 16.8 % 16.0 %
EBIT 144 7,020 7,020 7,020 4,426
Percent 6.6 % 14.5 % 14.5 % 14.5 % 12.9 %
Balance Sheet          
Total Assets 2,213 48,027 48,027 48,027 66,815
Total Liabilities 1,080 34,376 34,376 34,376 39,065
Shareholders Equity 1,132 13,651 13,651 13,651 27,750.0

Comments

No comments yet. Login to comment.