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)
Dollar21Point28
Implied share price

Buy Undervalued by 56.2%

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
18.2 12.24 19.57 17.39 19.42 13.82
All amounts in millions
from last financial year
         
Implied Share Price $21.28 $66.74 $175.33 $100.84 $125.84
Market Cap 2,060 102,129 50,798 49,118 36,072
Net Debt 316 16,696 -3,015 3,477 -826
Enterprise Value (EV) 2,369 118,825 47,783 52,595 35,292
Revenue 6,068 20,261 7,179 10,659 9,946
EBITDA 193 6,073 2,747 2,709 2,554
Percent 3.2 % 30.0 % 38.3 % 25.4 % 25.7 %
EBIT 169 4,767 2,475 2,129 2,157
Percent 2.8 % 23.5 % 34.5 % 20.0 % 21.7 %
Balance Sheet          
Total Assets 2,550 106,685 10,073 20,701 16,247
Total Liabilities 1,499 53,455 2,821 10,641 7,736
Shareholders Equity 1,051 53,230 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.