CPB Valuation Bremer_012213

Equity ltm minority interest 3117 4 084 5 922 3006 4

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: 0.3 35,338.8 23,096.4 4 ,368.9 ( 2.0) ( 10.29) ( 5 .37) ( 1.37) LTM Filing Date, Income Statement Dec-28-2012 Dec-19-2012 Nov-20-2012 Nov-01-2012 LTM Total Revenue LTM EBITDA LTM EBIT 13,773.0 17,119.3 11,621.0 4 ,080.0 1,483.5 3,509.7 2,016.8 5 58.0 1,112.4 2,945.4 1,671.0 376.0 LTM Diluted EPS Excl. Extra Items 1.58 2.71 3.18 0 .14 NTM Revenue (Capital IQ) NTM EBITDA (Capital IQ) NTM EPS (Capital IQ) 14,856.13 18,162.28 11,990.63 4 ,124.2 1,965.81 3,583.24 2,102.37 4 63.45 2.19 2.76 3.5 1.46 Hormel Foods Corporation (NYSE:HRL) 34.42 263.6 9,073.5 (509.8) - 5 .47 8,569.2 7.85 Dec-19-2012 8,230.7 845.5 726.0 1.86 8,671.19 912.91 1.96 Kellogg Company (NYSE:K) McCormick & Company, Incorporated (NYSE:MKC) 5 7.03 65.44 358.4 132.5 20,440.6 8,671.3 7,632.0 1,168.7 - 2.0 18.1 28,074.6 9,858.1 ( 13.53) ( 2.31) Nov-05-2012 Sep-28-2012 13,649.0 3,979.1 2,370.0 682.8 1,969.0 5 80.9 3.31 2.91 15,090.65 4 ,208.5 2,497.97 739.22 3.58 3.26 15,378.8 ( 8.64) Campbell Soup Co. (NYSE:CPB) Summary Statistics 35.71 314.4 11,227.8 4 ,153.0 - ( 2.0) Day Close Price Latest Shares Outstanding Latest Market Capitalization Latest LTM Net Debt LTM Total Pref. Equity LTM Minority Interest 65.44 30.06 4 5.45 4 0.84 646.6 122.3 322.6 320.7 26,407.0 3,674.9 14,308.1 12,899.9 7,632.0 (509.8) 3,416.2 3,300.6 - 1,333.9 2.0 261.0 4 7.41 High Low Mean Median Displaying 8 Companies. Excel Comp Set ID: IQ226282847 Note: The currency conversion rate used will be the period ending rate. All values in millions, except per share data and ratios. Values converted at today's spot rate. Financial data provided by Estimates data provided by Historical Equity Pricing Data supplied by Total Enterprise Value Latest LTM Tangible Book Value/Share 35,338.8 4 ,368.9 17,948.0 16,330.3 7.85 ( 13.53) ( 3.86) ( 2.31) Dec-05-2012 LTM Filing Date, Income Statement - 7,882.0 1,573.0 1,279.0 LTM Total Revenue LTM EBITDA LTM EBIT 17,119.3 3,979.1 10,350.3 11,621.0 3,509.7 5 58.0 1,638.0 1,483.5 2,945.4 376.0 1,340.1 1,112.4 2.37 LTM Diluted EPS Excl. Extra Items 3.31 0 .14 2.24 2.71 8,609.64 1,613.78 2.57 NTM Revenue (Capital IQ) NTM EBITDA (Capital IQ) NTM EPS (Capital IQ) 18,162.28 4 ,124.2 11,014.8 11,990.63 3,583.24 4 63.45 1,752.14 1,965.81 3.58 1.46 2.67 2.76 Campbell Soup Co. (NYSE:CPB) > My Campbell Soup Co. Quick Comp > Quick Comparable Analysis > Trading Multiples Details Template: Currency: As-Of Date: Company Comp Set Company Name Capital IQ Default Comps US Dollar Jan-16-2013 ConAgra Foods, Inc. (NYSE:CAG) General Mills, Inc. (NYSE:GIS) H. J. Heinz Company (NYSE:HNZ) Hillshire Brands Company (NYSE:HSH) TEV/Total Revenues LTM Latest 1.2x 2.1x 2.0x 1.1x Hormel Foods Corporation (NYSE:HRL) 1.0x 9.7x 11.2x 18.5x 4.4x 0.99x 9.4x 17.56x Kellogg Company (NYSE:K) McCormick & Company, Incorporated (NYSE:MKC) 2.1x 2.5x 11.9x 14.1x 14.3x 16.4x 17.2x 22.5x NM NM 1.86x 2.34x 11.3x 13.3x 15.95x 20.06x 12.0x 15.1x NM 1.78x 9.5x P/TangBV LTM - Latest NTM TEV/Forward Total Revenue (Capital IQ) 4.4x 2.34x 4.4x 0.99x 4.4x 1.60x 4.4x 1.86x NTM TEV/Forward EBITDA (Capital IQ) 13.3x 8.3x 10.4x 9.9x Campbell Soup Co. (NYSE:CPB) Summary Statistics High Low Mean Median TEV/EBITDA LTM - Latest 10.7x 9.8x 11.5x 7.8x 2.0x 9.8x TEV/Total Revenues LTM Latest 2.5x 1.0x 1.7x 2.0x TEV/EBITDA LTM - Latest 14.1x 7.8x 10.8x 10.7x Displaying 8 Companies. Excel Comp Set ID: IQ226282847 Note: The currency conversion rate used will be the period ending rate. All values in millions, except per share data and ratios. Values converted at today's spot rate. Financial data provided by Estimates data provided by Historical Equity Pricing Data supplied by TEV/EBIT LTM - Latest P/Diluted EPS Before Extra LTM - Latest 14.1x 19.7x 11.7x 15.1x 13.8x 18.6x 11.6x 212.2x TEV/EBIT LTM - Latest P/Diluted EPS Before Extra LTM - Latest 16.4x 212.2x 11.2x 15.1x 13.3x 46.3x 13.8x 18.6x P/TangBV LTM - Latest NTM TEV/Forward Total Revenue (Capital IQ) NM 1.10x NM 1.95x NM 1.93x NM 1.06x NTM TEV/Forward EBITDA (Capital IQ) 8.3x 9.9x 11.0x 9.4x NTM Forward P/E (Capital IQ) 14.16x 14.79x 16.90x 20.61x 13.88x NTM Forward P/E (Capital IQ) 20.61x 14.16x 17.15x 16.90x...
View Full Document

Ask a homework question - tutors are online