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?
Dollar7Point71
Implied share price

Buy Undervalued by 39.7%

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
11.26 9.42 11.27 12.44 10.47 10.12
All amounts in millions
from last financial year
         
Implied Share Price $7.71 $89.48 $60.76 $86.67 $79.57
Market Cap 5,417 102,704 63,999 58,323 27,285
Net Debt 5,610 9,225 1,864 11,955 4,812
Enterprise Value (EV) 11,027 111,929 65,863 70,278 32,097
Revenue 25,526 126,761 76,392 104,098 70,063
EBITDA 1,170 9,931 5,295 6,711 3,170
Percent 4.6 % 7.8 % 6.9 % 6.4 % 4.5 %
EBIT 766 8,037 3,979 4,245 2,665
Percent 3.0 % 6.3 % 5.2 % 4.1 % 3.8 %
Balance Sheet          
Total Assets 6,944 71,526 37,182 53,548 16,962
Total Liabilities 9,058 33,588 16,725 31,710 12,953
Shareholders Equity -2,113 37,938 20,457 21,837 4,009.4

Price history

Comments

No comments yet. Login to comment.