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)
Dollar18Point54
Implied share price

Buy Undervalued by 84.1%

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
17.43 10.3 18.87 17.39 19.42 10.49
All amounts in millions
from last financial year
         
Implied Share Price $18.54 $70.97 $168.33 $96.25 $157.91
Market Cap 1,517 109,302 50,798 49,118 36,372
Net Debt 316 -2,325 -3,015 3,477 -1,027
Enterprise Value (EV) 1,792 106,977 47,783 52,595 35,306
Revenue 5,757 17,005 7,179 10,659 9,675
EBITDA 174 5,668 2,747 2,709 3,365
Percent 3.0 % 33.3 % 38.3 % 25.4 % 34.8 %
EBIT 151 4,818 2,475 2,129 2,987
Percent 2.6 % 28.3 % 34.5 % 20.0 % 30.9 %
Balance Sheet          
Total Assets 2,309 37,943 10,073 20,701 17,713
Total Liabilities 1,330 18,500 2,821 10,641 9,118
Shareholders Equity 979 19,443 7,252 10,060 8,595.0

Comments

No comments yet. Login to comment.