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?
Dollar118Point94
Implied share price

Buy Undervalued by 73.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
UTHR
United Therapeutics Corporation
SNY
Sanofi SA (ADR)
Change
DNA
Genentech, Inc.
Change
GILD
Gilead Sciences, Inc.
Change
AMGN
Amgen, Inc.
Change
12.66 7.1 6.46 17.08 21.38 9.0
All amounts in millions
from last financial year
         
Implied Share Price $118.94 $112.73 $71.23 $31.42 $148.38
Market Cap 3,400 145,031 100,042 85,313 78,395
Net Debt -204 8,094 -3,369 6,361 2,468
Enterprise Value (EV) 3,199 80,290 96,673 91,674 80,863
Revenue 916 35,957 13,418 9,702 17,265
EBITDA 450 12,422 5,661 4,288 8,985
Percent 49.2 % 34.5 % 42.2 % 44.2 % 52.0 %
EBIT 421 7,825 5,069 4,010 7,500
Percent 46.0 % 21.8 % 37.8 % 41.3 % 43.4 %
Balance Sheet          
Total Assets 1,626 100,407 21,787 21,239 54,298
Total Liabilities 531 43,069 6,116 11,930 35,238
Shareholders Equity 1,094 57,338 15,671 9,309 19,060.0

Comments

No comments yet. Login to comment.