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)
Dollar5Point24
Implied share price

Sell Overvalued by 25.0%

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
17.39 23.0 18.95 17.39 19.42 10.27
All amounts in millions
from last financial year
         
Implied Share Price $5.24 $70.80 $167.96 $96.01 $126.52
Market Cap 3,900 109,758 50,798 49,118 37,998
Net Debt 98 -2,325 -3,015 3,477 6,380
Enterprise Value (EV) 3,987 107,433 47,783 52,595 44,378
Revenue 623 17,005 7,179 10,659 16,671
EBITDA 173 5,668 2,747 2,709 4,321
Percent 27.8 % 33.3 % 38.3 % 25.4 % 25.9 %
EBIT 143 4,818 2,475 2,129 3,316
Percent 23.0 % 28.3 % 34.5 % 20.0 % 19.9 %
Balance Sheet          
Total Assets 630 37,943 10,073 20,701 25,917
Total Liabilities 224 18,500 2,821 10,641 17,797
Shareholders Equity 406 19,443 7,252 10,060 8,120.0

Comments

No comments yet. Login to comment.