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)
Dollar6Point38
Implied share price

Sell Overvalued by 10.8%

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
17.88 20.01 19.96 17.39 19.42 10.45
All amounts in millions
from last financial year
         
Implied Share Price $6.38 $64.85 $172.36 $98.89 $161.85
Market Cap 3,990 104,540 50,798 49,118 36,236
Net Debt 51 16,706 -3,015 3,477 -1,027
Enterprise Value (EV) 4,036 121,246 47,783 52,595 35,170
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.