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?
Dollar14Point77
Implied share price

Sell Overvalued by 74.0%

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
9.16 18.75 7.62 7.17 9.25 15.96
All amounts in millions
from last financial year
         
Implied Share Price $14.77 $108.27 $62.62 $75.91 $35.28
Market Cap 4,975 30,189 26,911 15,890 14,515
Net Debt 2,229 29,747 7,914 7,223 2,805
Enterprise Value (EV) 7,205 59,936 21,161 23,113 17,210
Revenue 1,794 39,678 16,737 13,781 7,360
EBITDA 384 7,869 2,951 2,499 1,078
Percent 21.4 % 19.8 % 17.6 % 18.1 % 14.7 %
EBIT 320 5,965 2,233 1,857 772
Percent 17.9 % 15.0 % 13.3 % 13.5 % 10.5 %
Balance Sheet          
Total Assets 4,279 32,744 25,533 18,514 7,616
Total Liabilities 2,596 40,343 15,646 13,644 5,757
Shareholders Equity 1,683 -7,599 9,887 4,870 1,859.831

Comments

No comments yet. Login to comment.