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)
Dollar27Point66
Implied share price

Sell Overvalued by 9.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
KFT
Kraft Foods Inc.
ULVR
Unilever plc
Change
GIS
General Mills, Inc.
Change
WWY
Wm. Wrigley Jr. Company
Change
ADM
Archer Daniels Midland Company
Change
10.32 11.07 8.28 9.49 18.87 7.09
All amounts in millions
from last financial year
         
Implied Share Price $27.66 £22.51 $40.00 $42.52 $48.28
Market Cap 52,984 50,191 23,482 21,808 20,042
Net Debt 16,889 7,235 5,747 720 3,771
Enterprise Value (EV) 69,873 57,425 29,230 22,528 23,813
Revenue 40,386 39,823 14,796 5,389 61,682
EBITDA 6,312 6,932 3,081 1,193 3,357
Percent 15.6 % 17.4 % 20.8 % 22.1 % 5.4 %
EBIT 5,381 5,913 2,624 975 2,445
Percent 13.3 % 14.8 % 17.7 % 18.1 % 4.0 %
Balance Sheet          
Total Assets 66,714 37,016 17,678 5,231 31,548
Total Liabilities 40,838 24,951 12,276 2,414 16,939
Shareholders Equity 25,876 12,065 5,402 2,817 14,609.0

Price history

Comments

No comments yet. Login to comment.