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  

What's this?
Dollar6Point08
Implied share price

Sell Overvalued by 27.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABA
Abano Healthcare Group Limited
HCA
HCA Holdings Inc
Change
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
RHC
Ramsay Health Care Limited
Change
DVA
DaVita Inc.
Change
8.98 10.79 7.39 7.3 15.24 8.41
All amounts in millions
from last financial year
         
Implied Share Price $6.08 $108.07 $60.20 $39.87 $73.58
Market Cap 180 28,379 27,481 15,845 13,804
Net Debt 116 29,747 8,096 3,085 7,223
Enterprise Value (EV) 295 58,126 21,558 18,815 21,027
Revenue 213 39,678 16,737 8,691 13,781
EBITDA 27 7,869 2,951 1,234 2,499
Percent 12.8 % 19.8 % 17.6 % 14.2 % 18.1 %
EBIT 17 5,965 2,233 859 1,857
Percent 8.2 % 15.0 % 13.3 % 9.9 % 13.5 %
Balance Sheet          
Total Assets 273 32,744 25,365 8,264 18,514
Total Liabilities 159 40,343 15,478 6,241 13,644
Shareholders Equity 114 -7,599 9,887 2,022 4,870.78

Comments

No comments yet. Login to comment.