ENR Valuation Bremer_031213

1 126 126 9 117 91 112 128 111 112 1922 2195 2009

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Err:509 7.9 13.25 -2.3% 4.9% 34.1% 5.5% 46.8% 8.7% 18.7% 18.4% 18.4% 1.29 45% NTM TEV/EBITDA Target Multiple NTM EBITDA Target EV Less: Debt Preferred Stock Minority Interest Plus: Cash and Equivalents Equity Value Shares Outstanding Implied Share Price Current Price Premium/Discount 8.6 904.3 7776.98 2552.9 0 0 718.5 5942.58 61.9 $96.00 $91.74 4.6% 1.5% 5.6% 13.0% 4.4% 1.7% -1.6% 220.5% 1.1% 27.9% 5.2% 2.3% 1.3% 6.0% 10.4% Profit(LTM) Efficiency Risk Gross Net Income EBITDA Return on Return Historical Debt to Margin Margin Margin Total Capital on Equity Beta Equity 61.1% -0.4% 8.6% 9.3% -2.7% 1.50 38% 44.3% 12.0% 21.6% 13.0% 17.1% Err:509 Err:509 58.2% 14.5% 25.9% 33.3% 106.7% Err:509 Err:509 37.8% 6.8% 15.4% 11.7% 20.7% 1.71 29% 50.2% 15.5% 23.6% 10.3% 17.5% Err:509 Err:509 34.6% 0.7% 13.8% 6.3% 2.2% 0.83 114% 42.6% 10.0% 20.2% 22.0% 0.37 24% 79.8% 9.3% 18.1% 22.5% 32.3% 1.33 5% 15.7% 7.3% -3.0% 3.0% 2.5% 15.8% NTM P/E Ratio Target Multiple NTM EPS Implied Share Price Current Price Premium/Discount Undervalued 14.5 6.81 $98.75 $91.74 7.6% Bond Symbol ENR3921346 Issuer Name Energizer Holdings Inc Coupon 4.7 Maturity Callable 5/19/2021 Yes S&P Rating BBB- Price Yield 107.871 3.583 Issue Size Years to Maturity Weighted Average Term 600,000 7.1676778919 7.1676778919 Energizer Holdings Inc. (NYSE:ENR) > Financials > Income Statement In Millions of the reported currency, except per share items. Template: Period Type: Currency: Units: Standard Annual Reported Currency S&P Capital IQ (Default) Restatement: Order: Conversion: Decimals: Latest Filings Latest on Right Historical Capital IQ (Default) Income Statement Reclassified 12 months Sep-30-2008 USD 12 months Sep-30-2009 USD 12 months Sep-30-2010 USD Reclassified 12 months Sep-30-2011 USD 12 months Sep-30-2012 USD LTM 12 months Dec-31-2012 USD Revenue Other Revenue Total Revenue 4,331.0 4,331.0 3,999.8 3,999.8 4,248.3 4,248.3 4,645.7 4,645.7 4,567.2 4,567.2 4,561.6 4,561.6 Cost Of Goods Sold Gross Profit 2,265.8 2,065.2 2,137.5 1,862.3 2,229.0 2,019.3 2,493.0 2,152.7 2,429.3 2,137.9 2,426.6 2,135.0 Selling General & Admin Exp. R & D Exp. Depreciation & Amort. Ot...
View Full Document

This document was uploaded on 03/20/2014 for the course FINC 490 at Xavier.

Ask a homework question - tutors are online