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)
Dollar18Point43
Implied share price

Buy Undervalued by 75.2%

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
BAX
Baxter International Inc.
Change
17.34 10.68 18.85 17.39 19.42 10.1
All amounts in millions
from last financial year
         
Implied Share Price $18.43 $70.60 $167.48 $95.70 $126.11
Market Cap 1,575 109,174 50,798 49,118 37,259
Net Debt 316 -2,325 -3,015 3,477 6,380
Enterprise Value (EV) 1,858 106,849 47,783 52,595 43,639
Revenue 5,757 17,005 7,179 10,659 16,671
EBITDA 174 5,668 2,747 2,709 4,321
Percent 3.0 % 33.3 % 38.3 % 25.4 % 25.9 %
EBIT 151 4,818 2,475 2,129 3,316
Percent 2.6 % 28.3 % 34.5 % 20.0 % 19.9 %
Balance Sheet          
Total Assets 2,309 37,943 10,073 20,701 25,917
Total Liabilities 1,330 18,500 2,821 10,641 17,797
Shareholders Equity 979 19,443 7,252 10,060 8,120.0

Comments

No comments yet. Login to comment.