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)
Dollar6Point93
Implied share price

Sell Overvalued by 32.7%

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
SYK
Stryker Corporation
Change
19.39 28.71 21.6 17.39 19.42 15.72
All amounts in millions
from last financial year
         
Implied Share Price $6.93 $72.12 $186.09 $107.91 $137.80
Market Cap 5,809 114,451 50,798 49,118 41,799
Net Debt 51 16,696 -3,015 3,477 -81
Enterprise Value (EV) 5,791 131,147 47,783 52,595 41,720
Revenue 672 20,261 7,179 10,659 9,946
EBITDA 201 6,073 2,747 2,709 2,654
Percent 30.0 % 30.0 % 38.3 % 25.4 % 26.7 %
EBIT 170 4,767 2,475 2,129 2,257
Percent 25.3 % 23.5 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 669 106,685 10,073 20,701 16,223
Total Liabilities 198 53,455 2,821 10,641 7,712
Shareholders Equity 471 53,230 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.