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)
Dollar109Point94
Implied share price

Buy Undervalued by 12.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
VAR
Varian Medical Systems, Inc.
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
SYK
Stryker Corporation
Change
16.81 14.88 15.65 17.39 19.42 16.38
All amounts in millions
from last financial year
         
Implied Share Price $109.94 $93.75 $162.69 $92.55 $119.52
Market Cap 9,129 119,344 50,798 49,118 43,583
Net Debt -349 18,606 -3,015 3,477 -81
Enterprise Value (EV) 8,780 137,949 47,783 52,595 43,467
Revenue 3,099 28,833 7,179 10,659 9,946
EBITDA 589 8,813 2,747 2,709 2,654
Percent 19.0 % 30.6 % 38.3 % 25.4 % 26.7 %
EBIT 521 5,993 2,475 2,129 2,257
Percent 16.8 % 20.8 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 3,578 99,782 10,073 20,701 16,223
Total Liabilities 1,867 47,719 2,821 10,641 7,712
Shareholders Equity 1,711 52,063 7,252 10,060 8,511.0

Price history

Comments

No comments yet. Login to comment.