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)
Dollar88Point17
Implied share price

Buy Undervalued by 40.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
DHR
Danaher Corporation
TMO
Thermo Fisher Scientific Inc.
Change
ROP
Roper Industries, Inc.
Change
AME
AMETEK, Inc.
Change
ILMN
Illumina, Inc.
Change
15.95 11.62 14.43 15.12 13.1 25.96
All amounts in millions
from last financial year
         
Implied Share Price $88.17 $98.26 $130.87 $53.85 $45.03
Market Cap 43,474 31,305 12,192 10,535 8,792
Net Debt 3,664 6,269 1,651 1,295 -507
Enterprise Value (EV) 47,138 37,574 13,792 11,831 8,277
Revenue 18,260 12,509 2,993 3,334 1,148
EBITDA 4,057 2,603 912 903 318
Percent 22.2 % 20.8 % 30.5 % 27.1 % 27.8 %
EBIT 3,217 1,619 757 745 256
Percent 17.6 % 12.9 % 25.3 % 22.4 % 22.3 %
Balance Sheet          
Total Assets 32,941 27,444 7,071 5,190 2,566
Total Liabilities 13,924 11,979 3,383 2,654 1,247
Shareholders Equity 19,016 15,464 3,687 2,535 1,318.581

Price history

Comments

No comments yet. Login to comment.