CPB Valuation Bremer_012213

0 52 76760 12 77190 06 77070 02 78820 23 85056 1036

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: 68.9 19.0% 1,751.4 19.4% EBIT Margin % 1,267.0 16.7% 1,361.0 17.7% 1,350.0 17.5% 1,227.0 15.9% 1,279.0 16.2% - - - Earnings from Cont. Ops. Margin % 732.0 9.6% 844.0 11.0% 802.0 10.4% 764.0 9.9% 744.0 9.4% - - - Net Income Margin % 736.0 9.7% 844.0 11.0% 805.0 10.4% 774.0 10.0% 754.0 9.6% - - - 2.03 17.9% 2.42 19.2% 2.42 0.0% 2.41 (0.4%) 2.37 (1.8%) 2.54 4.17% 2.68 5.37% 2.86 6.75% For the Fiscal Period Ending Currency Diluted EPS Excl. Extra Items³ Growth Over Prior Year ¹All results are taken from the most recently filed statement for each period. When there has been more than one, earlier filings can be viewed on the individual statement pages. ²Growth rates for the LTM period are calculated against the LTM period ending 12 months before. ³All forward period figures are consensus mean estimates provided by the brokers and may not be on a comparable basis as financials. †Growth rates for forward periods are calculated against prior period estimates or actual pro forma results as disclosed on the Estimates Consensus page. Current Capitalization (Millions of USD) Currency Share Price as of Jan-15-2013 Shares Out. USD $35.66 314.4 Market Capitalization** - Cash & Short Term Investments + Total Debt + Pref. Equity + Total Minority Interest = Total Enterprise Value (TEV) 11,212.1 370.0 4,523.0 (2.0) 15,363.1 Book Value of Common Equity + Pref. Equity + Total Minority Interest + Total Debt = Total Capital 1,099.0 (2.0) 4,523.0 5,620.0 **For companies that have multiple share classes that publicly trade, we are incorporating the different prices to calculate our company level market capitalization. Please click on the value to see the detailed calculation. Prices shown on this page are the close price of the company’s primary stock class. Shares shown on this page are total company as-reported share values. Total Liability includes Total Debt, Minority Interest and Pref. Equity. Net Liability includes Total Liability, net of Cash and Short Term Investments. TEV includes Market Cap and Net Liability. Total Capital includes Common Equity and Total Liability. Valuation Multiples based on Current Capitalization For the Fiscal Period Ending 12 months Jul-29-2012A 1.8x TEV/Total Revenue TEV/EBITDA LTM 12 months Oct-28-2012A 1.9x 12 months Jul-31-2013E 1.8x 12 months Jul-31-2014E 1.8x 12 months Jul-31-2015E 1.7x 8.8x 9.3x 9.8x 9.5x 9.2x TEV/EBIT 11.2x 12.0x - - - P/Diluted EPS Before Extra 14.8x 15.1x 14.0x 13.3x 12.5x P/BV 12.4x 10.2x - - - NM NM - - - Price/Tang BV Financial data provided by Estimate data provided by Campbell Soup Co. (NYSE:CPB) > My Campbell Soup Co. Quick Comp > Quick Comparable Analysis > Financial Data Details Template: Currency: As-Of Date: Company Comp Set Company Name Capital IQ Default Comps US Dollar Jan-16-2013 Day Close Price Latest Shares Outstanding Latest Market Capitalization Latest LTM Net Debt LTM Total Pref. Equity LTM Minority Interest 31.17 4 0.84 5 9.22 30.06 4 13.9 646.6 320.7 122.3 12,899.9 26,407.0 18,989.4 3,674.9 3,300.6 7,597.9 4 ,030.3 694.0 - 129.8 1,333.9 76.71 - ConAgra Foods, Inc. (NYSE:CAG) General Mills, Inc. (NYSE:GIS) H. J. Heinz Company (NYSE:HNZ) Hillshire Brands Company (NYSE:HSH) Total Enterprise Value Latest LTM Tangible Book Value/Share 16,33...
View Full Document

Ask a homework question - tutors are online