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)
Dollar0Point44
Implied share price

Sell Overvalued by 94.4%

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
10.31 87.02 8.21 7.27 10.28 21.06
All amounts in millions
from last financial year
         
Implied Share Price $0.44 $112.16 $70.75 $81.59 $29.85
Market Cap 3,920 31,559 26,109 17,540 13,587
Net Debt 275 29,079 8,710 7,200 1,201
Enterprise Value (EV) 4,178 60,638 21,292 24,728 14,694
Revenue 203 36,918 15,831 12,795 4,916
EBITDA 48 7,385 2,928 2,405 697
Percent 23.6 % 20.0 % 18.5 % 18.8 % 14.2 %
EBIT 38 5,565 2,229 1,808 521
Percent 19.2 % 15.1 % 14.1 % 14.1 % 10.6 %
Balance Sheet          
Total Assets 2,729 31,199 25,447 17,942 4,556
Total Liabilities 1,802 39,093 16,003 12,772 2,854
Shareholders Equity 926 -7,894 9,443 5,170 1,702.559

Comments

No comments yet. Login to comment.