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 (switch to Discounted Cash Flow Analysis)
Dollar57Point18
Implied share price

Buy Undervalued by 23.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
DGX
Quest Diagnostics Incorporated
LH
Laboratory Corp. of America Holdings
Change
DVA
DaVita Inc.
Change
SHL
Sonic Healthcare Limited
Change
UHS
Universal Health Services, Inc.
Change
7.81 6.61 7.87 7.91 9.02 6.05
All amounts in millions
from last financial year
         
Implied Share Price $57.18 $73.79 $58.15 $8.59 $48.51
Market Cap 8,181 7,749 6,158 4,039 3,440
Net Debt 2,573 1,245 3,066 1,198 949
Enterprise Value (EV) 10,754 8,994 9,224 5,238 4,390
Revenue 7,455 4,694 6,108 3,013 5,202
EBITDA 1,627 1,142 1,166 580 725
Percent 21.8 % 24.3 % 19.1 % 19.3 % 13.9 %
EBIT 1,371 949 937 479 520
Percent 18.4 % 20.2 % 15.4 % 15.9 % 10.0 %
Balance Sheet          
Total Assets 8,563 4,837 7,558 4,761 3,964
Total Liabilities 4,574 2,731 5,091 2,231 2,213
Shareholders Equity 3,989 2,106 2,466 2,530 1,751.071

Price history

Comments

No comments yet. Login to comment.