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?
Dollar12Point46
Implied share price

Sell Overvalued by 80.3%

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
RHC
Ramsay Health Care Limited
Change
9.7 31.38 9.21 6.59 9.89 17.39
All amounts in millions
from last financial year
         
Implied Share Price $12.46 $81.99 $66.38 $73.18 $27.76
Market Cap 3,783 32,287 23,024 16,160 11,011
Net Debt 612 27,962 7,715 7,462 1,200
Enterprise Value (EV) 4,395 60,249 18,896 23,623 12,135
Revenue 713 34,182 14,609 11,764 4,916
EBITDA 140 6,545 2,868 2,389 697
Percent 19.6 % 19.1 % 19.6 % 20.3 % 14.2 %
EBIT 123 4,792 2,220 1,855 521
Percent 17.2 % 14.0 % 15.2 % 15.8 % 10.6 %
Balance Sheet          
Total Assets 1,224 28,831 23,119 17,098 4,550
Total Liabilities 743 37,101 13,885 12,666 2,848
Shareholders Equity 480 -8,270 9,234 4,432 1,702.559

Comments

No comments yet. Login to comment.