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)
Dollar8Point61
Implied share price

Sell Overvalued by 14.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
FPH
Fisher & Paykel Healthcare Corp. Limited
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
SYK
Stryker Corporation
Change
19.66 23.03 21.96 17.39 19.42 16.4
All amounts in millions
from last financial year
         
Implied Share Price $8.61 $73.29 $188.53 $109.51 $139.70
Market Cap 5,701 116,650 50,798 49,118 43,602
Net Debt 44 16,696 -3,015 3,477 -81
Enterprise Value (EV) 5,672 133,346 47,783 52,595 43,523
Revenue 815 20,261 7,179 10,659 9,946
EBITDA 246 6,073 2,747 2,709 2,654
Percent 30.2 % 30.0 % 38.3 % 25.4 % 26.7 %
EBIT 211 4,767 2,475 2,129 2,257
Percent 25.9 % 23.5 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 766 106,685 10,073 20,701 16,223
Total Liabilities 225 53,455 2,821 10,641 7,712
Shareholders Equity 541 53,230 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.