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?
Dollar7Point67
Implied share price

Within margin of safety Undervalued by 2.7%

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
11.28 11.12 10.8 13.98 8.04 10.12
All amounts in millions
from last financial year
         
Implied Share Price $7.67 $99.02 $63.72 $116.15 $79.78
Market Cap 7,835 99,989 88,176 48,621 27,285
Net Debt 6,869 24,917 11,383 12,406 4,812
Enterprise Value (EV) 14,705 124,906 99,559 61,027 32,097
Revenue 30,736 153,290 103,444 101,751 70,063
EBITDA 1,322 11,565 7,121 7,586 3,170
Percent 4.3 % 7.5 % 6.9 % 7.5 % 4.5 %
EBIT 812 9,454 5,341 5,227 2,665
Percent 2.6 % 6.2 % 5.2 % 5.1 % 3.8 %
Balance Sheet          
Total Assets 11,277 92,437 68,782 53,243 16,962
Total Liabilities 10,695 55,241 37,921 35,870 12,953
Shareholders Equity 581 37,196 30,861 17,372 4,009.4

Price history

Comments

No comments yet. Login to comment.