EL Valuation Bremer

73 571 314 2 89 160 081 690 1274 99 17500 52870

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: Yr CAGR % 7 .63% 5.65% 10.02% 7 .31% (10.26%) (1.45%) 1.52% (1.83%) 2 .58% 2 .39% 3.66% 1.94% 4.48% 2 .64% 2 .59% 1.97% LTM Dividend per Share, 5 Yr CAGR % 11.75% 6.90% 9.62% 9.92% FQ Total Debt/Equity % LTM Return on Assets % LTM Net Income FY Total Equity FY Total Assets 2 59.1% 1.2% 120.3% 96.5% 19.1% 4.7% 10.2% 7 .9% 12,913.0 (42.5) 3,100.0 1,750.0 64,035.0 138.0 14,528.53 2 ,390.0 132,244.0 1,066.8 31,392.1 13,394.0 The Estée Lauder Companies Inc. (NYSE:EL) High Low Mean Median (42.93%) 3.24% 2 2.65% 10.42% (1.81%) (0.36%) L'Oreal SA (ENXTPA:OR) Limited Brands, Inc. (NYSE:LTD) Procter & Gamble Co. (NYSE:PG) Summary Statistics LTM EBITDA, 1 Yr Growth % Displaying 8 Companies. Excel Comp Set ID: IQ228443351 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 2 2.65% (42.93%) 2 .40% 7 .69% The Estée Lauder Companies Inc. (NYSE:EL) > My The Estée Lauder Companies Inc. Quick Comp > Quick Comparable Analysis > Financial Data Details Template: Currency: As-Of Date: Domjen XOM RV Comps US Dollar Feb-14-2013 Company Comp Set Company Name LTM EBITDA LTM EBITDAR LTM Revenues Per Share Market Capitalization Latest 52 Week High Price Latest 52 Week Low Price Latest Day Close Price Latest 5 Year Beta Dividend Yield Latest TEV/EBITDA LTM - Latest Avon Products Inc. (NYSE:AVP) Colgate-Palmolive Co. (NYSE:CL) Elizabeth Arden, Inc. (NasdaqGS:RDEN) - 51.66% - 2.44 - 797.4 4 ,424.0 154.0 - 24.81 35.89 4 4.71 9,001.9 50,980.8 1,115.3 23.58 111.37 4 9.75 13.7 92.21 32.73 20.83 107.9 38.15 1.46 0.44 1.39 1.2% 2.3% - 13.8x 12.5x 9.2x NTM TEV/Forward EBITDA (Capital IQ) 10.7x 11.8x 7.8x Kimberly-Clark Corporation (NYSE:KMB) - - 2.96 3,976.0 - 53.18 34,994.2 91.57 70.94 89.89 0.31 3.3% 9.8x 3.09 0.95 2.21 5,731.5 1,976.0 19,667.0 - 50.42 34.74 30.36 90,459.1 12,896.0 209,135.2 153.87 52.5 76.69 113.16 4 0.32 59.07 151.18 4 4.72 76.56 0.46 1.54 0.44 2.0% 11.6% 2.9% 15.4x 8.6x 12.1x L'Oreal SA (ENXTPA:OR) Limited Brands, Inc. (NYSE:LTD) Procter & Gamble Co. (NYSE:PG) The Estée Lauder Companies Inc. (NYSE:EL) Summary Statistics High Low Mean Median LTM R&D Exp. 1,062.29 - - LTM Payout Ratio LTM Dividends per share 4 4.22% 38.94% 4 9.04% - LTM Return on Ca...
View Full Document

Ask a homework question - tutors are online