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 100.7%

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
RHC
Ramsay Health Care Limited
Change
DVA
DaVita Inc.
Change
8.98 91.95 7.39 7.3 15.24 8.41
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $108.07 $60.20 $39.87 $73.58
Market Cap 4,705 28,379 27,481 15,845 13,804
Net Debt 545 29,747 8,096 3,085 7,223
Enterprise Value (EV) 5,232 58,126 21,558 18,815 21,027
Revenue 261 39,678 16,737 8,691 13,781
EBITDA 56 7,869 2,951 1,234 2,499
Percent 21.8 % 19.8 % 17.6 % 14.2 % 18.1 %
EBIT 44 5,965 2,233 859 1,857
Percent 16.9 % 15.0 % 13.3 % 9.9 % 13.5 %
Balance Sheet          
Total Assets 3,973 32,744 25,365 8,264 18,514
Total Liabilities 2,645 40,343 15,478 6,241 13,644
Shareholders Equity 1,327 -7,599 9,887 2,022 4,870.78

Comments

No comments yet. Login to comment.