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)
Dollar37Point38
Implied share price

Sell Overvalued by 12.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
KFT
Kraft Foods Inc.
UL
Unilever plc (ADR)
Change
UN
Unilever N.V. (ADR)
Change
ULVR
Unilever plc
Change
GIS
General Mills, Inc.
Change
14.43 16.14 15.53 15.25 12.2 13.71
All amounts in millions
from last financial year
         
Implied Share Price $37.38 $42.75 $42.75 £42.75 $68.78
Market Cap 66,639 136,107 136,107 104,806 38,791
Net Debt 13,528 11,880 11,880 11,880 7,667
Enterprise Value (EV) 80,167 143,432 140,792 112,630 46,458
Revenue 29,636 53,272 53,272 53,272 16,563
EBITDA 4,967 9,235 9,235 9,235 3,389
Percent 16.8 % 17.3 % 17.3 % 17.3 % 20.5 %
EBIT 4,073 7,865 7,865 7,865 2,781
Percent 13.7 % 14.8 % 14.8 % 14.8 % 16.8 %
Balance Sheet          
Total Assets 62,843 52,298 52,298 52,298 21,712
Total Liabilities 34,831 36,859 36,859 36,859 16,782
Shareholders Equity 28,012 15,439 15,439 15,439 4,930.2

Price history

Comments

No comments yet. Login to comment.