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)
Dollar3Point02
Implied share price

Sell Overvalued by 25.1%

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
BAX
Baxter International Inc.
Change
COV
Covidien Ltd.
Change
12.76 16.73 10.37 17.39 10.92 12.04
All amounts in millions
from last financial year
         
Implied Share Price $3.02 $71.95 $125.89 $87.06 $74.49
Market Cap 2,221 58,597 50,798 39,385 31,459
Net Debt 126 -420 -3,015 6,433 3,161
Enterprise Value (EV) 2,327 58,177 47,783 45,818 34,650
Revenue 556 16,590 7,179 15,259 10,235
EBITDA 139 5,610 2,747 4,195 2,879
Percent 25.0 % 33.8 % 38.3 % 27.5 % 28.1 %
EBIT 112 4,791 2,475 3,372 2,237
Percent 20.3 % 28.9 % 34.5 % 22.1 % 21.9 %
Balance Sheet          
Total Assets 618 34,841 10,073 25,869 19,918
Total Liabilities 246 16,170 2,821 17,406 10,676
Shareholders Equity 372 18,671 7,252 8,463 9,242.0

Comments

No comments yet. Login to comment.