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)
Dollar0Point38
Implied share price

Sell Overvalued by 93.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
RYM
Ryman Healthcare Ltd.
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
HCA
HCA Holdings Inc
Change
DVA
DaVita Inc.
Change
DGX
Quest Diagnostics Incorporated
Change
9.4 77.55 10.27 6.73 12.54 7.84
All amounts in millions
from last financial year
         
Implied Share Price $0.38 $30.17 $78.51 $76.28 $75.57
Market Cap 3,090 20,654 17,040 13,444 9,445
Net Debt 210 7,589 28,225 8,013 3,067
Enterprise Value (EV) 3,285 28,248 45,265 21,445 12,513
Revenue 155 13,800 33,013 8,186 7,382
EBITDA 42 2,750 6,729 1,710 1,596
Percent 27.3 % 19.9 % 20.4 % 20.9 % 21.6 %
EBIT 35 2,164 5,050 1,366 1,318
Percent 22.8 % 15.7 % 15.3 % 16.7 % 17.9 %
Balance Sheet          
Total Assets 1,913 22,325 28,075 16,018 9,283
Total Liabilities 1,266 13,383 37,735 12,255 5,120
Shareholders Equity 647 8,942 -9,660 3,763 4,163.047

Comments

No comments yet. Login to comment.