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)
Dollar22Point47
Implied share price

Buy Undervalued by 41.8%

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
19.2 14.03 21.27 17.39 19.42 15.51
All amounts in millions
from last financial year
         
Implied Share Price $22.47 $71.30 $184.37 $106.78 $136.45
Market Cap 2,398 112,503 50,798 49,118 41,231
Net Debt 316 16,696 -3,015 3,477 -81
Enterprise Value (EV) 2,715 129,199 47,783 52,595 41,152
Revenue 6,068 20,261 7,179 10,659 9,946
EBITDA 193 6,073 2,747 2,709 2,654
Percent 3.2 % 30.0 % 38.3 % 25.4 % 26.7 %
EBIT 169 4,767 2,475 2,129 2,257
Percent 2.8 % 23.5 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 2,550 106,685 10,073 20,701 16,223
Total Liabilities 1,499 53,455 2,821 10,641 7,712
Shareholders Equity 1,051 53,230 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.