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?
Dollar59Point05
Implied share price

Buy Undervalued by 19.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
UTMD
Utah Medical Products, Inc.
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
BAX
Baxter International Inc.
Change
COV
Covidien Ltd.
Change
12.13 10.17 9.42 17.39 10.41 10.34
All amounts in millions
from last financial year
         
Implied Share Price $59.05 $67.29 $120.17 $85.79 $78.06
Market Cap 183 53,072 50,798 39,529 30,834
Net Debt 4 -420 -3,015 2,660 3,174
Enterprise Value (EV) 187 52,652 47,783 42,189 34,008
Revenue 41 16,590 7,179 14,190 11,852
EBITDA 18 5,589 2,747 4,052 3,289
Percent 44.4 % 33.7 % 38.3 % 28.6 % 27.8 %
EBIT 15 4,770 2,475 3,239 2,656
Percent 36.6 % 28.8 % 34.5 % 22.8 % 22.4 %
Balance Sheet          
Total Assets 76 34,794 10,073 20,390 22,257
Total Liabilities 25 16,123 2,821 13,452 11,692
Shareholders Equity 50 18,671 7,252 6,938 10,565.0

Comments

No comments yet. Login to comment.