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?
Dollar112Point76
Implied share price

Within margin of safety Overvalued by 4.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
DNEX
Dionex Corporation
TMO
Thermo Fisher Scientific Inc.
Change
DHR
Danaher Corporation
Change
ILMN
Illumina, Inc.
Change
ROP
Roper Industries, Inc.
Change
19.0 20.0 17.47 14.16 34.35 16.67
All amounts in millions
from last financial year
         
Implied Share Price $112.76 $171.69 $110.25 $98.14 $206.44
Market Cap 2,075 61,276 53,634 25,772 18,043
Net Debt -67 12,019 12,079 -295 2,492
Enterprise Value (EV) 2,008 73,296 65,713 25,476 20,536
Revenue 419 16,965 20,563 2,219 3,582
EBITDA 100 4,195 4,642 741 1,232
Percent 23.9 % 24.7 % 22.6 % 33.4 % 34.4 %
EBIT 88 2,506 3,590 623 1,027
Percent 21.0 % 14.8 % 17.5 % 28.1 % 28.7 %
Balance Sheet          
Total Assets 361 40,834 48,222 3,687 10,168
Total Liabilities 113 19,484 24,531 1,839 4,869
Shareholders Equity 248 21,350 23,690 1,848 5,298.947

Comments

No comments yet. Login to comment.