CPB Valuation Bremer_012213

58 1939 24 1293 16 36904 2854 271 1398 304 16 791 10

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: 13.98% 304 16% 791 10% 2009 7586 -5.15% 1977 26% 1267 17% 407.46 32.16% 264 13.35% 372 19% 128 2% -663 892.13 816.65 806.67 602.40 662.48 695.06 708.10 635.43 639.45 667.79 14780.75 15448.54 1847 1884 1903 1913 1960 1960 1979 WACC Terminal Growth Shares Outstanding 4.78% 0.25% 314.4 $41.76 $38.84 8% Discount 1829 Not sure about non-cash WC 1991 1855 Ticker NYSE:CPB NYSE:CAG NYSE:GIS NYSE:HNZ NYSE:HSH NYSE:HRL NYSE:K NYSE:MKC Name Campbell Soup Co ConAgra Foods, Inc General Mills, Inc H.J. Heinz Co Hillshire Brands Co Hormel Foods Corp Kellogg Co Mcormick & Company Mininum Maximum Average Median NTM P/E Target Multiple FWD EPS Target Price Actual Price Price Difference NTM EV/EBITDA Target Multiple EBITDA NTM TARGET EV Less Net Debt Calculated Equity Value Shares Outstanding Target Price Actual Price Price Difference NTM TEV / Forward EBITDA 11,227.80 12,899.90 26,407.00 18,989.40 3,674.90 9,073.50 20,440.60 8,671.30 EV 15380.83 16201.86 33995.04 23022.05 4370.34 8563.31 28071.55 9839.50 3,674.90 26,407.00 13,923.05 12,063.85 4,370.34 33,995.04 17,430.56 15,791.35 14 2.57 35.98 $38.84 ($2.86) Undervalued 9.5 1613.78 15330.91 2534 12796.91 314.417 40.70 $38.84 $1.86 Undervalued NTM EBITDA NTM EV/EBITDA 1613.78 9.53 1965.81 8.24 3583.24 9.49 2102.37 10.95 463.45 9.43 912.91 9.38 2497.97 11.24 739.22 13.31 463.45 3,583.24 1,734.84 1,789.80 8.24 13.31 10.20 9.51 NTM Forward P/E 13.88 14.16 14.79 16.9 20.61 17.56 15.95 20.06 NTM EPS 2.57 2.19 2.76 3.5 1.46 1.96 3.58 3.26 Beta 0.30 0.70 0.16 0.52 0.70 0.45 0.47 0.45 13.88 20.61 16.74 16.43 1.46 3.58 2.66 2.67 0.16 0.70 0.47 0.46 Debt/Equity 40% 29% 32% 27% 26% 3% 39% 15% 0.03 0.40 0.26 0.28 Bond Symbol CPB.GK CPB.GM CPB.GN CPB.GL CPB.GO CPB.GA ISSuer name Campbell Soup CO Campbell Soup CO Campbell Soup CO Campbell Soup CO Campbell Soup CO Campbell Soup CO Coupon 4.88 3.38 3.05 4.50 4.25 8.88 Sum Average Change Graph Maturity Callable 10/1/2013 Yes 8/15/2014 Yes 7/15/2017 Yes 2/15/2019 Yes 4/15/2021 Yes 5/1/2021 No Moody's A2 A2 A2 A2 A2 A2 S&P BBB+ BBB+ BBB+ BBB+ BBB+ BBB+ Price Yield 102.325 104.273 105.00 113.975 113.039 141.52 1.558% 0.65% 1.885% 2.043% 2.491% 3.147% Issue Size 300,000 300,000 400,000 300,000 500,000 200,000 2,000,000 Years to Maturity -0.4679682902 0.4032645865 3.3210728057 4.9101139016 7.0744974632 7.1183330797 3.7265522577 Weighted Average Term -0.0701952435 0.060489688 0.6642145611 0.7365170852 1.7686243658 0.711833308 3.8714837646 Campbell Soup Co. (NYSE:CPB) > 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 Restated 12 months Aug-03-2008 USD Restated 12 months Aug-02-2009 USD Reclassified 12 months Aug-01-2010 USD 12 months Jul-31-2011 USD 12 months Jul-29-2012 USD LTM 12 months Oct-28-2012 USD Revenue Other Revenue Total Revenue 7,998.0 7,998.0 7,586.0 7,586.0 7,676.0 7,676.0 7,719.0 7,719.0 7,707.0 7,707.0 7,882.0...
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