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?
Dollar76Point48
Implied share price

Buy Undervalued by 94.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
UNFI
United Natural Foods, Inc.
UL
Unilever plc (ADR)
Change
UN
Unilever N.V. (ADR)
Change
ULVR
Unilever plc
Change
KFT
Kraft Foods Inc.
Change
14.75 8.54 15.53 15.25 12.2 16.14
All amounts in millions
from last financial year
         
Implied Share Price $76.48 $43.80 $43.80 £43.80 $38.40
Market Cap 1,986 136,107 136,107 104,806 66,639
Net Debt 581 11,880 11,880 11,880 13,528
Enterprise Value (EV) 2,568 143,432 140,792 112,630 80,167
Revenue 8,470 53,272 53,272 53,272 29,636
EBITDA 300 9,235 9,235 9,235 4,967
Percent 3.5 % 17.3 % 17.3 % 17.3 % 16.8 %
EBIT 229 7,865 7,865 7,865 4,073
Percent 2.7 % 14.8 % 14.8 % 14.8 % 13.7 %
Balance Sheet          
Total Assets 2,852 52,298 52,298 52,298 62,843
Total Liabilities 1,332 36,859 36,859 36,859 34,831
Shareholders Equity 1,519 15,439 15,439 15,439 28,012.0

Comments

No comments yet. Login to comment.