close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar2321Point73
Implied share price

Buy Undervalued by 4580.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
WAG
Walgreen Company
CVS
CVS Caremark Corporation
Change
ESRX
Express Scripts, Inc.
Change
MHS
Medco Health Solutions Inc.
Change
SC
Shoppers Drug Mart Corporation
Change
471.73 10.94 8.95 10.39 10.12 7809.3
All amounts in millions
from last financial year
         
Implied Share Price $2321.73 $3465.95 $3496.47 $3841.39 $2.81
Market Cap 47,004 72,214 50,139 27,285 9,423
Net Debt 4,095 8,448 13,121 4,812 1,135
Enterprise Value (EV) 51,099 80,662 63,258 32,097 9,402,313
Revenue 71,633 123,133 93,858 70,063 10,781
EBITDA 4,672 9,014 6,087 3,170 1,203
Percent 6.5 % 7.3 % 6.5 % 4.5 % 11.2 %
EBIT 3,506 7,228 4,245 2,665 886
Percent 4.9 % 5.9 % 4.5 % 3.8 % 8.2 %
Balance Sheet          
Total Assets 33,462 65,912 58,111 16,962 7,473
Total Liabilities 15,226 28,208 34,726 12,953 3,150
Shareholders Equity 18,236 37,704 23,385 4,009 4,323.327

Price history

Comments

No comments yet. Login to comment.