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
8.95 108.0 7.76 7.21 9.07 15.07
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $102.87 $60.63 $72.27 $34.17
Market Cap 4,445 31,289 27,113 15,177 13,551
Net Debt 406 29,747 7,914 7,223 2,805
Enterprise Value (EV) 4,835 61,036 21,266 22,669 16,253
Revenue 227 39,678 16,737 13,781 7,360
EBITDA 44 7,869 2,951 2,499 1,078
Percent 19.7 % 19.8 % 17.6 % 18.1 % 14.7 %
EBIT 34 5,965 2,233 1,857 772
Percent 15.0 % 15.0 % 13.3 % 13.5 % 10.5 %
Balance Sheet          
Total Assets 3,312 32,744 25,533 18,514 7,616
Total Liabilities 2,210 40,343 15,646 13,644 5,757
Shareholders Equity 1,101 -7,599 9,887 4,870 1,859.831

Comments

No comments yet. Login to comment.