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)
Dollar4Point68
Implied share price

Sell Overvalued by 31.7%

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
BAX
Baxter International Inc.
Change
15.59 22.55 13.06 17.39 19.42
All amounts in millions
from last financial year
         
Implied Share Price $4.68 $92.16 $151.64 $85.30 0
Market Cap 3,821 110,086 50,798 49,118 38,025
Net Debt 98 -2,325 -3,015 3,477 6,433
Enterprise Value (EV) 3,909 74,048 47,783 52,595 44,458
Revenue 623 17,005 7,179 10,659 16,671
EBITDA 173 5,668 2,747 2,709 0
Percent 27.8 % 33.3 % 38.3 % 25.4 % n/a %
EBIT 143 4,818 2,475 2,129 0
Percent 23.0 % 28.3 % 34.5 % 20.0 % n/a %
Balance Sheet          
Total Assets 630 37,943 10,073 20,701 25,869
Total Liabilities 224 18,500 2,821 10,641 17,406
Shareholders Equity 406 19,443 7,252 10,060 8,463.0

Comments

No comments yet. Login to comment.