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?
Dollar13Point21
Implied share price

Buy Undervalued by 48.3%

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
14.59 11.23 12.84 20.28 10.37 10.12
All amounts in millions
from last financial year
         
Implied Share Price $13.21 $129.53 $69.08 $132.63 $106.83
Market Cap 9,042 127,298 105,547 60,295 27,285
Net Debt 5,529 10,440 1,844 11,735 4,812
Enterprise Value (EV) 14,572 137,738 107,360 72,028 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 74,252 37,250 53,798 16,962
Total Liabilities 8,806 36,294 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.