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?
Dollar9Point27
Implied share price

Buy Undervalued by 12.9%

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
12.57 11.68 11.75 15.69 10.45 10.12
All amounts in millions
from last financial year
         
Implied Share Price $9.27 $110.63 $68.44 $103.73 $90.33
Market Cap 8,060 115,597 93,607 60,817 27,285
Net Debt 5,610 10,440 1,864 11,735 4,812
Enterprise Value (EV) 13,671 126,037 83,075 72,553 32,097
Revenue 25,526 139,367 76,392 100,887 70,063
EBITDA 1,170 10,730 5,295 6,944 3,170
Percent 4.6 % 7.7 % 6.9 % 6.9 % 4.5 %
EBIT 766 8,799 3,979 4,679 2,665
Percent 3.0 % 6.3 % 5.2 % 4.6 % 3.8 %
Balance Sheet          
Total Assets 6,944 74,252 37,182 53,798 16,962
Total Liabilities 9,058 36,294 16,725 33,744 12,953
Shareholders Equity -2,113 37,958 20,457 20,054 4,009.4

Price history

Comments

No comments yet. Login to comment.