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)
Dollar134Point01
Implied share price

Buy Undervalued by 12.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
ECL
Ecolab Inc.
PG
The Procter & Gamble Company
Change
CL
Colgate-Palmolive Company
Change
RB.
Reckitt Benckiser Group Plc
Change
EL
The Estee Lauder Companies Inc.
Change
15.58 14.1 14.43 16.05 20.49 15.38
All amounts in millions
from last financial year
         
Implied Share Price $134.01 $95.36 $71.23 £53.72 $89.43
Market Cap 34,740 234,372 65,551 50,180 32,274
Net Debt 6,372 17,250 5,517 1,745 858
Enterprise Value (EV) 41,113 251,566 71,068 51,925 33,312
Revenue 13,545 65,299 16,034 8,874 11,262
EBITDA 2,916 17,439 4,429 2,534 2,165
Percent 21.5 % 26.7 % 27.6 % 28.6 % 19.2 %
EBIT 2,056 14,361 3,980 2,374 1,748
Percent 15.2 % 22.0 % 24.8 % 26.8 % 15.5 %
Balance Sheet          
Total Assets 18,641 127,136 11,935 15,268 9,223
Total Liabilities 11,731 69,795 12,234 8,364 5,651
Shareholders Equity 6,909 57,341 -299 6,904 3,571.9

Price history

Comments

No comments yet. Login to comment.