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)
Dollar64Point91
Implied share price

Buy Undervalued by 8.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
LLY
Eli Lilly & Co.
JNJ
Johnson & Johnson
Change
NVS
Novartis AG (ADR)
Change
PFE
Pfizer Inc.
Change
MRK
Merck & Co., Inc.
Change
10.54 9.75 11.47 13.14 8.52 7.82
All amounts in millions
from last financial year
         
Implied Share Price $64.91 $92.36 $67.86 $38.31 $78.45
Market Cap 67,219 283,341 229,250 197,304 169,085
Net Debt -184 -11,026 8,819 4,081 7,574
Enterprise Value (EV) 67,034 272,373 216,152 201,385 176,659
Revenue 23,113 71,312 58,831 51,584 44,033
EBITDA 6,877 23,741 16,455 23,623 22,603
Percent 29.8 % 33.3 % 28.0 % 45.8 % 51.3 %
EBIT 5,548 19,637 11,530 17,213 15,615
Percent 24.0 % 27.5 % 19.6 % 33.4 % 35.5 %
Balance Sheet          
Total Assets 35,248 132,683 126,254 172,101 105,645
Total Liabilities 17,617 58,630 51,911 95,794 55,880
Shareholders Equity 17,631 74,053 74,343 76,307 49,765.0

Price history

Comments

No comments yet. Login to comment.