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)
Dollar70Point59
Implied share price

Buy Undervalued by 9.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
GIS
General Mills, Inc.
UL
Unilever plc (ADR)
Change
UN
Unilever N.V. (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
14.75 13.71 15.53 15.25 12.2 16.14
All amounts in millions
from last financial year
         
Implied Share Price $70.59 $43.80 $43.80 £43.80 $38.40
Market Cap 38,791 136,107 136,107 104,806 66,639
Net Debt 7,667 11,880 11,880 11,880 13,528
Enterprise Value (EV) 46,458 143,432 140,792 112,630 80,167
Revenue 16,563 53,272 53,272 53,272 29,636
EBITDA 3,389 9,235 9,235 9,235 4,967
Percent 20.5 % 17.3 % 17.3 % 17.3 % 16.8 %
EBIT 2,781 7,865 7,865 7,865 4,073
Percent 16.8 % 14.8 % 14.8 % 14.8 % 13.7 %
Balance Sheet          
Total Assets 21,712 52,298 52,298 52,298 62,843
Total Liabilities 16,782 36,859 36,859 36,859 34,831
Shareholders Equity 4,930 15,439 15,439 15,439 28,012.0

Price history

Comments

No comments yet. Login to comment.