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)
Dollar0Point40
Implied share price

Sell Overvalued by 95.1%

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
RHC
Ramsay Health Care Limited
Change
9.88 89.71 8.92 6.64 9.97 18.5
All amounts in millions
from last financial year
         
Implied Share Price $0.40 $87.23 $68.01 $75.09 $28.35
Market Cap 4,087 30,451 22,901 16,373 11,791
Net Debt 275 27,962 7,715 7,462 1,200
Enterprise Value (EV) 4,308 58,413 19,038 23,836 12,910
Revenue 203 34,182 14,609 11,764 4,916
EBITDA 48 6,545 2,868 2,389 697
Percent 23.6 % 19.1 % 19.6 % 20.3 % 14.2 %
EBIT 38 4,792 2,220 1,855 521
Percent 19.2 % 14.0 % 15.2 % 15.8 % 10.6 %
Balance Sheet          
Total Assets 2,729 28,831 23,119 17,098 4,550
Total Liabilities 1,802 37,101 13,885 12,666 2,848
Shareholders Equity 926 -8,270 9,234 4,432 1,702.559

Comments

No comments yet. Login to comment.