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)
Dollar165Point11
Implied share price

Buy Undervalued by 5.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
WAT
Waters Corporation
TMO
Thermo Fisher Scientific Inc.
Change
DHR
Danaher Corporation
Change
ILMN
Illumina, Inc.
Change
ROP
Roper Industries, Inc.
Change
19.0 17.98 17.47 14.16 34.35 16.67
All amounts in millions
from last financial year
         
Implied Share Price $165.11 $171.69 $110.25 $98.14 $206.44
Market Cap 12,627 61,276 53,634 25,772 18,043
Net Debt -730 12,019 12,079 -295 2,492
Enterprise Value (EV) 11,896 73,296 65,713 25,476 20,536
Revenue 2,042 16,965 20,563 2,219 3,582
EBITDA 661 4,195 4,642 741 1,232
Percent 32.4 % 24.7 % 22.6 % 33.4 % 34.4 %
EBIT 571 2,506 3,590 623 1,027
Percent 28.0 % 14.8 % 17.5 % 28.1 % 28.7 %
Balance Sheet          
Total Assets 4,268 40,834 48,222 3,687 10,168
Total Liabilities 2,209 19,484 24,531 1,839 4,869
Shareholders Equity 2,058 21,350 23,690 1,848 5,298.947

Price history

Comments

No comments yet. Login to comment.