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  

What's this?
Dollar53Point69
Implied share price

Buy Undervalued by 106.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALR
Alere Inc
DHR
Danaher Corporation
Change
TMO
Thermo Fisher Scientific Inc.
Change
ROP
Roper Industries, Inc.
Change
AME
AMETEK, Inc.
Change
13.15 9.3 11.62 14.45 15.3 13.1
All amounts in millions
from last financial year
         
Implied Share Price $53.69 $71.76 $77.94 $104.95 $43.46
Market Cap 2,115 43,474 31,352 12,357 10,535
Net Debt 3,379 3,664 6,269 1,651 1,295
Enterprise Value (EV) 5,540 47,138 37,620 13,957 11,831
Revenue 2,818 18,260 12,509 2,993 3,334
EBITDA 596 4,057 2,603 912 903
Percent 21.1 % 22.2 % 20.8 % 30.5 % 27.1 %
EBIT 139 3,217 1,619 757 745
Percent 4.9 % 17.6 % 12.9 % 25.3 % 22.4 %
Balance Sheet          
Total Assets 7,067 32,941 27,444 7,071 5,190
Total Liabilities 4,887 13,924 11,979 3,383 2,654
Shareholders Equity 2,180 19,016 15,464 3,687 2,535.151

Price history

Comments

No comments yet. Login to comment.