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)
Dollar0Point01
Implied share price

Sell Overvalued by 99.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
RYM
Ryman Healthcare Ltd.
HCA
HCA Holdings Inc
Change
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
DVA
DaVita Inc.
Change
UHS
Universal Health Services, Inc.
Change
9.19 102.1 9.12 7.47 10.09 11.62
All amounts in millions
from last financial year
         
Implied Share Price $0.01 $94.12 $59.88 $69.30 $104.03
Market Cap 4,180 38,461 27,110 17,068 13,904
Net Debt 406 28,860 8,710 7,200 3,246
Enterprise Value (EV) 4,571 67,321 21,862 24,269 17,146
Revenue 227 36,918 15,831 12,795 8,065
EBITDA 44 7,385 2,928 2,405 1,475
Percent 19.7 % 20.0 % 18.5 % 18.8 % 18.3 %
EBIT 34 5,565 2,229 1,808 1,099
Percent 15.0 % 15.1 % 14.1 % 14.1 % 13.6 %
Balance Sheet          
Total Assets 3,312 30,980 25,447 17,942 8,974
Total Liabilities 2,210 38,874 16,003 12,772 5,238
Shareholders Equity 1,101 -7,894 9,443 5,170 3,735.946

Comments

No comments yet. Login to comment.