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?
Dollar11Point63
Implied share price

Buy Undervalued by 45.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
RAD
Rite Aid Corporation
CVS
CVS Caremark Corporation
Change
WAG
Walgreen Company
Change
ESRX
Express Scripts, Inc.
Change
MHS
Medco Health Solutions Inc.
Change
13.36 10.52 11.6 18.46 9.82 10.12
All amounts in millions
from last financial year
         
Implied Share Price $11.63 $119.32 $63.10 $119.95 $96.75
Market Cap 8,119 114,123 95,935 56,491 27,285
Net Debt 5,529 10,375 1,844 11,735 4,812
Enterprise Value (EV) 13,648 124,498 97,751 68,223 32,097
Revenue 26,528 139,367 76,392 100,887 70,063
EBITDA 1,297 10,730 5,295 6,944 3,170
Percent 4.9 % 7.7 % 6.9 % 6.9 % 4.5 %
EBIT 881 8,799 3,979 4,679 2,665
Percent 3.3 % 6.3 % 5.2 % 4.6 % 3.8 %
Balance Sheet          
Total Assets 8,863 74,187 37,250 53,798 16,962
Total Liabilities 8,806 36,229 16,737 33,744 12,953
Shareholders Equity 57 37,958 20,513 20,054 4,009.4

Price history

Comments

No comments yet. Login to comment.