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?
Dollar9Point23
Implied share price

Sell Overvalued by 84.3%

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
8.55 28.32 7.48 7.3 8.74 13.58
All amounts in millions
from last financial year
         
Implied Share Price $9.23 $89.22 $53.54 $63.31 $31.98
Market Cap 4,816 28,206 26,101 13,809 11,932
Net Debt 1,002 29,747 8,710 7,200 2,805
Enterprise Value (EV) 5,818 58,839 21,367 21,010 14,647
Revenue 1,004 39,678 15,831 12,795 7,360
EBITDA 205 7,869 2,928 2,405 1,078
Percent 20.5 % 19.8 % 18.5 % 18.8 % 14.7 %
EBIT 172 5,965 2,229 1,808 772
Percent 17.2 % 15.0 % 14.1 % 14.1 % 10.5 %
Balance Sheet          
Total Assets 2,223 32,744 25,447 17,942 7,616
Total Liabilities 1,342 40,343 16,003 12,772 5,757
Shareholders Equity 880 -7,599 9,443 5,170 1,859.831

Comments

No comments yet. Login to comment.