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)
Dollar70Point07
Implied share price

Within margin of safety Overvalued by 4.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
CL
Colgate-Palmolive Company
PG
The Procter & Gamble Company
Change
RB.
Reckitt Benckiser Group Plc
Change
ECL
Ecolab Inc.
Change
EL
The Estee Lauder Companies Inc.
Change
15.35 16.05 14.43 20.49 14.1 15.38
All amounts in millions
from last financial year
         
Implied Share Price $70.07 $93.84 £52.88 $131.68 $88.05
Market Cap 65,551 234,372 50,180 34,740 32,274
Net Debt 5,517 17,250 1,745 6,372 858
Enterprise Value (EV) 71,068 251,566 51,925 41,113 33,312
Revenue 16,034 65,299 8,874 13,545 11,262
EBITDA 4,429 17,439 2,534 2,916 2,165
Percent 27.6 % 26.7 % 28.6 % 21.5 % 19.2 %
EBIT 3,980 14,361 2,374 2,056 1,748
Percent 24.8 % 22.0 % 26.8 % 15.2 % 15.5 %
Balance Sheet          
Total Assets 11,935 127,136 15,268 18,641 9,223
Total Liabilities 12,234 69,795 8,364 11,731 5,651
Shareholders Equity -299 57,341 6,904 6,909 3,571.9

Price history

Comments

No comments yet. Login to comment.