Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.7x - 0.7x | 0.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
| Fair Value | €29.15 - €32.22 | €30.69 |
| Upside | 7.2% - 18.5% | 12.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Oil-Dri Corporation of America | - | NYSE:ODC |
| Church & Dwight Co., Inc. | - | NYSE:CHD |
| The Clorox Company | - | NYSE:CLX |
| The Procter & Gamble Company | - | NYSE:PG |
| Spectrum Brands Holdings, Inc. | - | NYSE:SPB |
| Central Garden & Pet Company | - | DB:GP7A |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ODC | CHD | CLX | PG | SPB | GP7A | |||
| NYSE:ODC | NYSE:CHD | NYSE:CLX | NYSE:PG | NYSE:SPB | DB:GP7A | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 9.6% | 7.0% | 2.7% | 4.4% | 3.9% | 6.1% | ||
| 3Y CAGR | 12.8% | 5.6% | -1.1% | 3.4% | -0.4% | -1.1% | ||
| Latest Twelve Months | 8.2% | 2.2% | -2.6% | -0.2% | 1.5% | -4.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.8% | 12.7% | 7.0% | 18.3% | 16.1% | 4.3% | ||
| Prior Fiscal Year | 6.8% | 12.9% | 2.0% | 17.5% | -8.0% | 3.8% | ||
| Latest Fiscal Year | 8.5% | 9.6% | 3.9% | 17.4% | 3.4% | 3.4% | ||
| Latest Twelve Months | 9.3% | 9.5% | 9.9% | 18.1% | 2.0% | 3.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.9x | 18.4x | 15.5x | 17.1x | 7.9x | 9.1x | ||
| Price / LTM Sales | 1.5x | 3.9x | 2.4x | 4.6x | 0.5x | 0.7x | ||
| LTM P/E Ratio | 16.3x | 41.3x | 24.1x | 25.5x | 27.8x | 16.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 2.4x | 4.6x | |||||
| Historical LTM P/S Ratio | 0.6x | 0.7x | 0.8x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.7x | 0.7x | |||||
| (x) LTM Sales | 3,156 | 3,156 | 3,156 | |||||
| (=) Equity Value | 2,117 | 2,229 | 2,340 | |||||
| (/) Shares Outstanding | 63.4 | 63.4 | 63.4 | |||||
| Implied Value Range | 33.39 | 35.15 | 36.91 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 29.47 | 31.02 | 32.57 | 27.20 | ||||
| Upside / (Downside) | 8.3% | 14.0% | 19.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ODC | CHD | CLX | PG | SPB | GP7A | |
| Value of Common Equity | 706 | 23,852 | 16,702 | 388,350 | 1,600 | 1,955 | |
| (/) Shares Outstanding | 14.6 | 246.3 | 123.3 | 2,344.5 | 25.0 | 63.4 | |
| Implied Stock Price | 48.37 | 96.85 | 135.51 | 165.64 | 64.00 | 30.83 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |
| Implied Stock Price (Trading Cur) | 48.37 | 96.85 | 135.51 | 165.64 | 64.00 | 27.20 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |