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  

What's this?
Dollar37Point65
Implied share price

Buy Undervalued by 7.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
PEET
Peet's Coffee & Tea, Inc.
KFT
Kraft Foods Inc.
Change
ULVR
Unilever plc
Change
GIS
General Mills, Inc.
Change
WWY
Wm. Wrigley Jr. Company
Change
11.02 10.17 11.07 8.28 9.49 18.87
All amounts in millions
from last financial year
         
Implied Share Price $37.65 $30.21 £24.22 $43.33 $45.60
Market Cap 450 52,984 50,191 23,482 21,808
Net Debt -47 16,889 7,235 5,747 720
Enterprise Value (EV) 402 69,873 57,425 29,230 22,528
Revenue 311 40,386 39,823 14,796 5,389
EBITDA 39 6,312 6,932 3,081 1,193
Percent 12.7 % 15.6 % 17.4 % 20.8 % 22.1 %
EBIT 22 5,381 5,913 2,624 975
Percent 7.2 % 13.3 % 14.8 % 17.7 % 18.1 %
Balance Sheet          
Total Assets 204 66,714 37,016 17,678 5,231
Total Liabilities 39 40,838 24,951 12,276 2,414
Shareholders Equity 165 25,876 12,065 5,402 2,817.48

Comments

No comments yet. Login to comment.