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)
Dollar14Point84
Implied share price

Buy Undervalued by 57.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
EBO
Ebos Group Limited
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
BAX
Baxter International Inc.
Change
14.08 9.6 12.33 17.39 18.09 8.39
All amounts in millions
from last financial year
         
Implied Share Price $14.84 $83.58 $137.91 $76.59 $129.52
Market Cap 1,410 72,327 50,798 45,522 39,239
Net Debt 316 -2,325 -3,015 3,477 6,433
Enterprise Value (EV) 1,697 69,900 47,783 48,999 45,672
Revenue 5,760 17,005 7,179 10,659 15,259
EBITDA 176 5,668 2,747 2,709 5,441
Percent 3.1 % 33.3 % 38.3 % 25.4 % 35.7 %
EBIT 154 4,818 2,475 2,129 4,618
Percent 2.7 % 28.3 % 34.5 % 20.0 % 30.3 %
Balance Sheet          
Total Assets 2,309 37,943 10,073 20,701 25,869
Total Liabilities 1,330 18,500 2,821 10,641 17,406
Shareholders Equity 979 19,443 7,252 10,060 8,463.0

Comments

No comments yet. Login to comment.