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?
Dollar31Point94
Implied share price

Sell Overvalued by 33.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CYBX
Cyberonics, Inc.
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
BAX
Baxter International Inc.
Change
COV
Covidien Ltd.
Change
12.11 19.0 9.42 17.39 10.33 10.3
All amounts in millions
from last financial year
         
Implied Share Price $31.94 $67.18 $119.99 $85.64 $77.92
Market Cap 1,329 53,072 50,798 39,183 30,698
Net Debt -96 -420 -3,015 2,660 3,174
Enterprise Value (EV) 1,233 52,652 47,783 41,843 33,872
Revenue 218 16,590 7,179 14,190 11,852
EBITDA 64 5,589 2,747 4,052 3,289
Percent 29.7 % 33.7 % 38.3 % 28.6 % 27.8 %
EBIT 61 4,770 2,475 3,239 2,656
Percent 28.1 % 28.8 % 34.5 % 22.8 % 22.4 %
Balance Sheet          
Total Assets 211 34,794 10,073 20,390 22,257
Total Liabilities 28 16,123 2,821 13,452 11,692
Shareholders Equity 183 18,671 7,252 6,938 10,565.0

Comments

No comments yet. Login to comment.