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?
Dollar104Point97
Implied share price

Buy Undervalued by 73.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
HLF
Herbalife Ltd.
PG
The Procter & Gamble Company
Change
CL
Colgate-Palmolive Company
Change
RB.
Reckitt Benckiser Group Plc
Change
ECL
Ecolab Inc.
Change
15.47 9.36 14.43 16.05 20.49 14.1
All amounts in millions
from last financial year
         
Implied Share Price $104.97 $94.60 $70.65 £53.30 $132.85
Market Cap 5,616 234,372 65,551 50,180 34,740
Net Debt 732 17,250 5,517 1,745 6,372
Enterprise Value (EV) 6,348 251,566 71,068 51,925 41,113
Revenue 4,469 65,299 16,034 8,874 13,545
EBITDA 677 17,439 4,429 2,534 2,916
Percent 15.2 % 26.7 % 27.6 % 28.6 % 21.5 %
EBIT 579 14,361 3,980 2,374 2,056
Percent 13.0 % 22.0 % 24.8 % 26.8 % 15.2 %
Balance Sheet          
Total Assets 2,477 127,136 11,935 15,268 18,641
Total Liabilities 2,531 69,795 12,234 8,364 11,731
Shareholders Equity -53 57,341 -299 6,904 6,909.9

Price history

Comments

No comments yet. Login to comment.