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?
Dollar15Point04
Implied share price

Sell Overvalued by 12.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
VRAD
Virtual Radiologic Corporation
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
HCA
HCA Holdings Inc
Change
DVA
DaVita Inc.
Change
DGX
Quest Diagnostics Incorporated
Change
9.4 11.1 10.27 6.73 12.54 7.84
All amounts in millions
from last financial year
         
Implied Share Price $15.04 $30.17 $78.51 $76.28 $75.57
Market Cap 280 20,654 17,040 13,444 9,445
Net Debt -50 7,589 28,225 8,013 3,067
Enterprise Value (EV) 230 28,248 45,265 21,445 12,513
Revenue 120 13,800 33,013 8,186 7,382
EBITDA 20 2,750 6,729 1,710 1,596
Percent 17.2 % 19.9 % 20.4 % 20.9 % 21.6 %
EBIT 12 2,164 5,050 1,366 1,318
Percent 10.6 % 15.7 % 15.3 % 16.7 % 17.9 %
Balance Sheet          
Total Assets 94 22,325 28,075 16,018 9,283
Total Liabilities 25 13,383 37,735 12,255 5,120
Shareholders Equity 69 8,942 -9,660 3,763 4,163.047

Comments

No comments yet. Login to comment.