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)
Dollar6Point58
Implied share price

Sell Overvalued by 11.2%

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
18.43 20.73 21.01 17.39 19.42 11.11
All amounts in millions
from last financial year
         
Implied Share Price $6.58 $67.23 $177.39 $102.20 $166.78
Market Cap 4,144 110,702 50,798 49,118 38,450
Net Debt 51 16,696 -3,015 3,477 -1,027
Enterprise Value (EV) 4,181 127,567 47,783 52,595 37,381
Revenue 672 20,261 7,179 10,659 9,675
EBITDA 201 6,073 2,747 2,709 3,365
Percent 30.0 % 30.0 % 38.3 % 25.4 % 34.8 %
EBIT 170 4,767 2,475 2,129 2,987
Percent 25.3 % 23.5 % 34.5 % 20.0 % 30.9 %
Balance Sheet          
Total Assets 669 106,685 10,073 20,701 17,713
Total Liabilities 198 53,455 2,821 10,641 9,118
Shareholders Equity 471 53,230 7,252 10,060 8,595.0

Comments

No comments yet. Login to comment.