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?
Dollar123Point37
Implied share price

Within margin of safety Undervalued by 4.1%

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
20.85 20.0 13.82 16.55 48.55 15.93
All amounts in millions
from last financial year
         
Implied Share Price $123.37 $128.44 $179.42 $79.92 $232.67
Market Cap 2,075 60,034 53,791 26,695 17,464
Net Debt -67 467 13,212 -47 1,603
Enterprise Value (EV) 2,008 60,388 67,003 26,647 19,067
Revenue 419 19,913 16,889 1,861 3,549
EBITDA 100 4,369 4,047 548 1,196
Percent 23.9 % 21.9 % 24.0 % 29.5 % 33.7 %
EBIT 88 3,431 2,363 447 999
Percent 21.0 % 17.2 % 14.0 % 24.0 % 28.2 %
Balance Sheet          
Total Assets 361 36,991 42,852 3,339 8,412
Total Liabilities 113 13,613 22,304 1,876 3,657
Shareholders Equity 248 23,378 20,548 1,462 4,755.36

Comments

No comments yet. Login to comment.