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)
Dollar19Point64
Implied share price

Buy Undervalued by 17.3%

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
SYK
Stryker Corporation
Change
16.99 14.73 16.03 17.39 19.42 16.46
All amounts in millions
from last financial year
         
Implied Share Price $19.64 $93.99 $164.27 $93.59 $120.75
Market Cap 2,534 122,652 50,798 49,118 43,767
Net Debt 316 18,606 -3,015 3,477 -81
Enterprise Value (EV) 2,851 141,258 47,783 52,595 43,688
Revenue 6,068 28,833 7,179 10,659 9,946
EBITDA 193 8,813 2,747 2,709 2,654
Percent 3.2 % 30.6 % 38.3 % 25.4 % 26.7 %
EBIT 169 5,993 2,475 2,129 2,257
Percent 2.8 % 20.8 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 2,550 99,782 10,073 20,701 16,223
Total Liabilities 1,499 47,719 2,821 10,641 7,712
Shareholders Equity 1,051 52,063 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.