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)
Dollar124Point16
Implied share price

Buy Undervalued by 6.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
SYK
Stryker Corporation
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
BDX
Becton, Dickinson and Co.
Change
17.47 16.38 15.65 17.39 19.42 20.73
All amounts in millions
from last financial year
         
Implied Share Price $124.16 $97.92 $168.64 $96.45 $142.70
Market Cap 43,583 119,344 50,798 49,118 38,194
Net Debt -81 18,606 -3,015 3,477 11,378
Enterprise Value (EV) 43,467 137,949 47,783 52,595 49,572
Revenue 9,946 28,833 7,179 10,659 10,282
EBITDA 2,654 8,813 2,747 2,709 2,391
Percent 26.7 % 30.6 % 38.3 % 25.4 % 23.3 %
EBIT 2,257 5,993 2,475 2,129 1,500
Percent 22.7 % 20.8 % 34.5 % 20.0 % 14.6 %
Balance Sheet          
Total Assets 16,223 99,782 10,073 20,701 26,478
Total Liabilities 7,712 47,719 2,821 10,641 19,314
Shareholders Equity 8,511 52,063 7,252 10,060 7,164.0

Price history

Comments

No comments yet. Login to comment.