
Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Jul-20	Jul-21	Jul-22	Jul-23	Jul-24	Apr-25
(USD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	8,691	8,476	8,562	9,357	9,636	10,225

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	766	1,336	975	1,128	757	606
(+) Net Interest Expense	341	209	188	184	243	326
(+) Other Non Operating Exp.
(+) D&A	328	317	337	380	384	414
(+) Non-recurring Items	182	64	31	105	399	509
Adjusted EBITDA	1,617	1,926	1,531	1,797	1,783	1,855

(-) D&A	(328)	(317)	(337)	(380)	(384)	(414)

Adjusted EBIT	1,289	1,609	1,194	1,417	1,399	1,441
% of Revenue	14.8%	19.0%	13.9%	15.1%	14.5%	14.1%


	Low	Median	High

Adjusted EBIT Margin	13.9%	14.8%	19.0%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(USD in millions)	Low	Mid	High	Market
Enterprise Value	12,138	15,051	22,073	16,716
(+) Cash & Short Term Investments	143	143	143	143
(+) Investments & Other	0	0	0	0
(-) Debt	(7,265)	(7,265)	(7,265)	(7,265)
(-) Other Liabilities	(2)	(2)	(2)	(2)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	5,014	7,927	14,949	9,592
(/) Shares Outstanding	298.1	298.1	298.1	298.1
Implied Stock Price (USD)	16.82	26.59	50.14	32.18
FX Rate: USD/EUR	1.16	1.16	1.16	1.16
Implied Stock Price (EUR)	14.52	22.96	43.29	27.78

Upside / (Downside)	-47.73%	-17.37%	55.85%


Stock Price	27.78
Stock Price Close	27.78
Restatment Type	Original
Reporting Currency	USD
Trading Currency	EUR
FX Rate: USD/EUR	1.16
Market Cap	8,298.8
Shares Outstanding	298.1
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤

The Campbell's Company