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?
Dollar12Point37
Implied share price

Sell Overvalued by 84.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACHC
Acadia Healthcare Co Inc
HCA
HCA Holdings Inc
Change
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
DVA
DaVita Inc.
Change
UHS
Universal Health Services, Inc.
Change
9.19 32.21 9.09 7.45 10.0 11.76
All amounts in millions
from last financial year
         
Implied Share Price $12.37 $94.15 $59.89 $69.32 $104.05
Market Cap 5,616 38,237 26,485 16,862 14,104
Net Debt 1,002 28,860 8,710 7,200 3,246
Enterprise Value (EV) 6,618 67,097 21,817 24,063 17,346
Revenue 1,004 36,918 15,831 12,795 8,065
EBITDA 205 7,385 2,928 2,405 1,475
Percent 20.5 % 20.0 % 18.5 % 18.8 % 18.3 %
EBIT 172 5,565 2,229 1,808 1,099
Percent 17.2 % 15.1 % 14.1 % 14.1 % 13.6 %
Balance Sheet          
Total Assets 2,223 30,980 25,447 17,942 8,974
Total Liabilities 1,342 38,874 16,003 12,772 5,238
Shareholders Equity 880 -7,894 9,443 5,170 3,735.946

Comments

No comments yet. Login to comment.