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  

What's this?
Dollar46Point05
Implied share price

Buy Undervalued by 231.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
KND
Kindred Healthcare, Inc.
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
HCA
HCA Holdings Inc
Change
DVA
DaVita Inc.
Change
DGX
Quest Diagnostics Incorporated
Change
9.43 5.34 10.32 6.67 12.48 8.05
All amounts in millions
from last financial year
         
Implied Share Price $46.05 $30.32 $79.04 $76.85 $75.92
Market Cap 750 21,352 16,634 13,342 9,793
Net Debt 1,521 7,589 28,225 8,013 3,067
Enterprise Value (EV) 2,271 28,376 44,859 21,343 12,861
Revenue 6,032 13,800 33,013 8,186 7,382
EBITDA 425 2,750 6,729 1,710 1,596
Percent 7.0 % 19.9 % 20.4 % 20.9 % 21.6 %
EBIT 229 2,164 5,050 1,366 1,318
Percent 3.8 % 15.7 % 15.3 % 16.7 % 17.9 %
Balance Sheet          
Total Assets 4,237 22,325 28,075 16,018 9,283
Total Liabilities 2,981 13,383 37,735 12,255 5,120
Shareholders Equity 1,256 8,942 -9,660 3,763 4,163.047

Price history

Comments

No comments yet. Login to comment.