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?
Dollar57Point97
Implied share price

Buy Undervalued by 181.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WCRX
Warner Chilcott Ltd.
SNY
Sanofi SA (ADR)
Change
DNA
Genentech, Inc.
Change
GILD
Gilead Sciences, Inc.
Change
AMGN
Amgen, Inc.
Change
12.67 6.09 6.52 17.08 21.38 9.0
All amounts in millions
from last financial year
         
Implied Share Price $57.97 $112.81 $71.28 $31.45 $148.48
Market Cap 5,169 145,886 100,042 85,313 78,395
Net Debt 3,501 8,094 -3,369 6,361 2,468
Enterprise Value (EV) 8,670 80,938 96,673 91,674 80,863
Revenue 2,541 35,957 13,418 9,702 17,265
EBITDA 1,424 12,422 5,661 4,288 8,985
Percent 56.0 % 34.5 % 42.2 % 44.2 % 52.0 %
EBIT 884 7,825 5,069 4,010 7,500
Percent 34.8 % 21.8 % 37.8 % 41.3 % 43.4 %
Balance Sheet          
Total Assets 4,218 100,407 21,787 21,239 54,298
Total Liabilities 4,818 43,069 6,116 11,930 35,238
Shareholders Equity -600 57,338 15,671 9,309 19,060.0

Comments

No comments yet. Login to comment.