ENR Valuation Bremer_031213

Valuationmultiplesbasedoncurrentcapitalization 12

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: parable Analysis > Inputs Details T emplat e: Currency: As-O f Dat e: Domjen XOM RV Comps US Dollar Mar-05-2013 Company Comp Set Company Name EBIT DA, 1 Yr Growt h % EBIT DA, 5 Yr CAGR % EBIT DAR Explorat ion/Drilling Cost s Forward P/E (Capit al IQ ) Net Income Net Income Margin % P/Dilut ed EPS Before Ext ra P/Normalized EPS T ot al Equit y T ot al Revenue Total Revenues, 1 Yr Grow th % 13.7 47.3 ( 0.1) 2 .5 1,209.6 343.0 ( 325.8) ( 134.5) 188.3 146.4 4,164.8 1,627.6 19.75 61.55 0.75 0.96 922.1 632.3 8.6% 2 1.6% ( 34.00%) 10.75% ( 7.62%) 11.36% 1,055.4 653.0 - 19.22x 21.95x 61.1% 44.3% 6,552.3 1,294.3 8,537.5 8,493.7 ( 42.5) 349.8 ( 0.40%) 11.97% 12.98% 15.66% NM 2 5.1x 24.1x 25.8x 38.45% 9.3% 13.0% ( 3.0%) 17.1% ( 2.7%) 17.1% 2 4.81 2 0.86 11.4x 14.1x TEV/Forward EBITDA (Capital IQ ) 10.1x 12.6x T ot al Asset s 2 3.58 62.35 Dividend per Share, 5 Yr CAGR % 0.27% 44.96% EBIT DA Margin % 1.5 0.39 Diluted EPS before Extra, 1 Yr Growth % 15.57% Dividend Yield Avon Product s Inc. (NYSE:AVP) Church & Dwight Co. Inc. (NYSE:CHD) 7 ,382.5 4,098.1 3,195.9 903.2 2 59.1% 43.8% 1,233.3 2 ,061.1 10,717.1 2 ,921.9 ( 5.09%) 6.28% 1.52% 5 .64% Colgat e-Palmolive Co. (NYSE:CL) N ewell Rubbermaid Inc. (NYSE:NWL) P roct er & Gamble Co. (NYSE:PG) Spectrum Brands Holdings, Inc. ( NYSE:SPB) T he Clorox Company (NYSE:CLX) The Estée Lauder Companies Inc. ( NYSE:EL) E nergizer Holdings Inc. (NYSE:ENR) 5 Year Bet a 0.44 1.71 0.45 0.83 116.17 2 4.51 7 7.77 5 6.08 92.5 16.63 5 9.07 2 8.51 5 .19 1.38 4.61 0.43 884.0 183.8 4,436.0 157.96 ( 1,168.0) ( 125.9) ( 5 ,883.0) ( 1.02) 7 33.0 1,996.7 4,008.0 0.53 7 ,146.0 3,671.0 41,465.0 2 ,142.56 115.71 2 3.69 7 7.05 5 4.74 4.25% 2 02.22% 17.12% - 10.02% ( 4.54%) 3.64% - 7 .49% 48.28% 7 .50% - 11.75% ( 12.53%) 10.21% - 2 .2% 2 .6% 2 .9% 1.8% 2 .44 0.43 2 .21 0.25 4,417.0 906.2 19,667.0 452.4 2 5.9% 15.4% 2 3.6% 13.8% 3.08% 1.23% 7 .69% 5 .63% 6.09% ( 2.02%) 0.61% 9.64% 4,645.0 - - 20.09x 12.99x 18.46x 15.21x 5 8.2% 37.8% 5 0.2% 34.6% 9,939.0 2 ,231.7...
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