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)
Dollar0Point00
Implied share price

Sell Overvalued by 100.1%

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
9.49 93.18 7.79 7.27 9.33 17.0
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $114.86 $65.78 $79.88 $37.04
Market Cap 4,775 31,530 27,716 16,088 15,653
Net Debt 545 29,747 7,914 7,223 2,805
Enterprise Value (EV) 5,301 61,277 21,454 23,311 18,339
Revenue 261 39,678 16,737 13,781 7,360
EBITDA 56 7,869 2,951 2,499 1,078
Percent 21.8 % 19.8 % 17.6 % 18.1 % 14.7 %
EBIT 44 5,965 2,233 1,857 772
Percent 16.9 % 15.0 % 13.3 % 13.5 % 10.5 %
Balance Sheet          
Total Assets 3,973 32,744 25,533 18,514 7,616
Total Liabilities 2,645 40,343 15,646 13,644 5,757
Shareholders Equity 1,327 -7,599 9,887 4,870 1,859.831

Comments

No comments yet. Login to comment.