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)
Dollar53Point70
Implied share price

Sell Overvalued by 33.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
WAG
Walgreen Company
CVS
CVS Caremark Corporation
Change
ESRX
Express Scripts, Inc.
Change
MHS
Medco Health Solutions Inc.
Change
SC
Shoppers Drug Mart Corporation
Change
9.76 13.85 10.5 7.54 10.12 11.2
All amounts in millions
from last financial year
         
Implied Share Price $53.70 $82.50 $97.82 $67.34 $52.31
Market Cap 87,213 96,567 44,764 27,285 12,614
Net Debt 11,383 24,917 12,406 4,812 1,078
Enterprise Value (EV) 98,596 121,484 57,169 32,097 13,262
Revenue 103,444 153,290 101,751 70,063 11,057
EBITDA 7,121 11,565 7,586 3,170 1,183
Percent 6.9 % 7.5 % 7.5 % 4.5 % 10.7 %
EBIT 5,341 9,454 5,227 2,665 858
Percent 5.2 % 6.2 % 5.1 % 3.8 % 7.8 %
Balance Sheet          
Total Assets 68,782 92,437 53,243 16,962 7,624
Total Liabilities 37,921 55,241 35,870 12,953 3,109
Shareholders Equity 30,861 37,196 17,372 4,009 4,515.681

Price history

Comments

No comments yet. Login to comment.