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)
Dollar6Point23
Implied share price

Sell Overvalued by 34.9%

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
12.12 17.59 9.55 17.39 10.12 10.39
All amounts in millions
from last financial year
         
Implied Share Price $6.23 $67.07 $120.05 $85.69 $77.96
Market Cap 846 53,650 50,798 38,332 31,013
Net Debt 89 -420 -3,015 2,660 3,174
Enterprise Value (EV) 825 53,347 47,783 40,992 34,187
Revenue 1,428 16,590 7,179 14,190 11,852
EBITDA 46 5,589 2,747 4,052 3,289
Percent 3.3 % 33.7 % 38.3 % 28.6 % 27.8 %
EBIT 43 4,770 2,475 3,239 2,656
Percent 3.0 % 28.8 % 34.5 % 22.8 % 22.4 %
Balance Sheet          
Total Assets 657 34,794 10,073 20,390 22,257
Total Liabilities 449 16,123 2,821 13,452 11,692
Shareholders Equity 208 18,671 7,252 6,938 10,565.0

Comments

No comments yet. Login to comment.