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)
Dollar4Point32
Implied share price

Sell Overvalued by 54.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
EBO
Ebos Group Limited
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
BAX
Baxter International Inc.
Change
COV
Covidien Ltd.
Change
12.76 24.54 10.37 17.39 10.92 12.04
All amounts in millions
from last financial year
         
Implied Share Price $4.32 $71.95 $125.89 $87.06 $74.49
Market Cap 1,397 58,597 50,798 39,385 31,459
Net Debt 173 -420 -3,015 6,433 3,161
Enterprise Value (EV) 1,551 58,177 47,783 45,818 34,650
Revenue 1,823 16,590 7,179 15,259 10,235
EBITDA 63 5,610 2,747 4,195 2,879
Percent 3.5 % 33.8 % 38.3 % 27.5 % 28.1 %
EBIT 56 4,791 2,475 3,372 2,237
Percent 3.1 % 28.9 % 34.5 % 22.1 % 21.9 %
Balance Sheet          
Total Assets 2,531 34,841 10,073 25,869 19,918
Total Liabilities 2,226 16,170 2,821 17,406 10,676
Shareholders Equity 304 18,671 7,252 8,463 9,242.0

Comments

No comments yet. Login to comment.