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)
Dollar23Point21
Implied share price

Buy Undervalued by 31.9%

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
16.88 13.07 16.01 17.39 19.42 15.84
All amounts in millions
from last financial year
         
Implied Share Price $23.21 $93.33 $163.33 $92.97 $120.01
Market Cap 2,663 122,351 50,798 49,118 42,153
Net Debt 247 18,606 -3,015 3,477 -81
Enterprise Value (EV) 2,910 141,063 47,783 52,595 42,038
Revenue 7,101 28,833 7,179 10,659 9,946
EBITDA 222 8,813 2,747 2,709 2,654
Percent 3.1 % 30.6 % 38.3 % 25.4 % 26.7 %
EBIT 198 5,993 2,475 2,129 2,257
Percent 2.8 % 20.8 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 3,192 99,782 10,073 20,701 16,223
Total Liabilities 2,105 47,719 2,821 10,641 7,712
Shareholders Equity 1,087 52,063 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.