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?
Dollar159Point42
Implied share price

Buy Undervalued by 34.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
DNEX
Dionex Corporation
DHR
Danaher Corporation
Change
TMO
Thermo Fisher Scientific Inc.
Change
ILMN
Illumina, Inc.
Change
ROP
Roper Industries, Inc.
Change
27.14 20.0 15.11 19.85 74.65 17.76
All amounts in millions
from last financial year
         
Implied Share Price $159.42 $156.37 $177.60 $68.43 $254.55
Market Cap 2,075 60,986 50,719 26,443 16,311
Net Debt -67 383 4,656 -164 2,005
Enterprise Value (EV) 2,008 61,370 55,376 26,279 18,316
Revenue 419 19,118 13,090 1,421 3,238
EBITDA 100 4,062 2,789 352 1,031
Percent 23.9 % 21.3 % 21.3 % 24.8 % 31.9 %
EBIT 88 3,167 1,789 254 842
Percent 21.0 % 16.6 % 13.7 % 17.9 % 26.0 %
Balance Sheet          
Total Assets 361 34,672 31,863 3,019 8,184
Total Liabilities 113 12,286 15,007 1,485 3,971
Shareholders Equity 248 22,385 16,856 1,533 4,213.05

Comments

No comments yet. Login to comment.