Scribd Logo
Upload

Welcome to Scribd!

  • Gillete Deal

    Uploaded by

    Manjunathan Mohan
    37 views2 pages
    The document provides financial details regarding Procter & Gamble's proposed acquisition of Gillette. Some key figures include: - P&G is offering $54.05 per Gillette share, valuing Gillette at $57.7 billion including Gillette's $2.3 billion in debt. - Gillette has over 1 billion shares outstanding and generates $10.4 billion in annual revenues and $3 billion in EBITDA. - The acquisition price represents a P/E ratio of 30.37 based on Gillette's 2005 earnings estimate, higher than Gillette's current P/E of 25.28.

    Original Description:

    Original Title

    Gillete deal

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides financial details regarding Procter & Gamble's proposed acquisition of Gillette. Some key figures include: - P&G is offering $54.05 per Gillette share, valuing Gillette at $57.7 billion including Gillette's $2.3 billion in debt. - Gillette has over 1 billion shares outstanding and generates $10.4 billion in annual revenues and $3 billion in EBITDA. - The acquisition price represents a P/E ratio of 30.37 based on Gillette's 2005 earnings estimate, higher than Gillette's current P/E of 25.28.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    37 views2 pages

    Gillete Deal

    Uploaded by

    Manjunathan Mohan
    The document provides financial details regarding Procter & Gamble's proposed acquisition of Gillette. Some key figures include: - P&G is offering $54.05 per Gillette share, valuing Gillette at $57.7 billion including Gillette's $2.3 billion in debt. - Gillette has over 1 billion shares outstanding and generates $10.4 billion in annual revenues and $3 billion in EBITDA. - The acquisition price represents a P/E ratio of 30.37 based on Gillette's 2005 earnings estimate, higher than Gillette's current P/E of 25.28.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    Gillette

    No.of Outstanding Shares (miilion) 1068.379


    No.of P&G Share to be given for Gillette sha 1041.67
    45 Net Income (2005 Estimate) (US$
    Market Share Price (Current) miilion)
    Offered Share Price 54.05
    Market Capitalisation (US$ miilion) 48077.06
    Gross Offer Value (US$ miilion) 57745.9
    Debt of Gillette (US$ miilion) 2321
    Revenues (Current) (US$ miilion) 10366
    Revenue Per Share 9.70
    EBITDA (Current) (US$ miilion) 3013 P&G Share price
    Earnings Per Share (2005 Estimate) 1.78 P&G EPS
    Earnings Per Share (2006 Estimate) 2.01
    P/E (2005 Estimate) based on Current 25.28
    Share Price
    P/E (2006 Estimate) based on Current 22.39
    Share Price
    P/E (2005 Estimate) based on Offer Share 30.37
    Price
    P/E (2006 Estimate) based on OfferShare
    Price 26.89
    Annual EPS Growth Rate 12.92% EV/EBITDA Method
    PEG Ratio 1.96 No.of Outstanding Shares (miilion)
    Enterprise Value (US$ miilion) 50398.06 Market Share Price (Current in $)
    EV/EBITDA 16.73 Market Capitalisation (US$ miilion)
    4.64
    Price-Sales Ratio Debt of Gillette (US$ miilion)

    Enterprise Value (US$ miilion)


    Price-Sales Ratio EBITDA (Current) (US$ miilion)
    No.of Outstanding Shares (miilion) 1068.38 EV/EBITDA
    Market Share Price (Current in $) 45.00
    Revenues (Current) (US$ miilion) 10366.00
    Revenue Per Share 9.70
    Price-Sales Ratio 4.64
    1901.71462

    Ferrari EV/EBDITA Calculation


    Share Price 50
    Outstanding Shares 188.9

    55.44 Market Cap (Million $) 9445


    2.60 Debt (Million $) 2267
    Cash (Million $) 258

    Enterprise Value 11454

    EBDITA 678

    EV/EBDITA 16.89

    A Method
    1068.379
    45
    48077.055 PEG Ratio
    2321 P/E (2005 Estimate) based on
    Current Share Price 25.2809
    Earnings Per Share (2005 1.78
    50398.055 Estimate)
    Earnings Per Share (2006
    3013 Estimate) 2.01
    16.73 Annual EPS Growth Rate 12.92%
    PEG Ratio 1.96

    You might also like