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 100.3%

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
8.91 97.94 8.5 7.41 10.48 10.9
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $89.19 $57.28 $66.20 $99.91
Market Cap 3,995 33,903 26,519 18,012 12,842
Net Debt 406 28,860 8,710 7,200 3,246
Enterprise Value (EV) 4,384 62,763 21,696 25,213 16,085
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.