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?
Dollar12Point04
Implied share price

Sell Overvalued by 71.6%

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
8.74 19.76 7.58 6.22 9.17 16.5
All amounts in millions
from last financial year
         
Implied Share Price $12.04 $65.89 $57.58 $62.96 $21.67
Market Cap 2,155 21,628 20,719 14,459 9,158
Net Debt 612 27,962 7,715 7,462 988
Enterprise Value (EV) 2,768 49,590 17,840 21,922 10,045
Revenue 713 34,182 14,609 11,764 4,183
EBITDA 140 6,545 2,868 2,389 608
Percent 19.6 % 19.1 % 19.6 % 20.3 % 14.5 %
EBIT 123 4,792 2,220 1,855 461
Percent 17.2 % 14.0 % 15.2 % 15.8 % 11.0 %
Balance Sheet          
Total Assets 1,224 28,831 23,119 17,098 4,063
Total Liabilities 743 37,101 13,885 12,666 2,519
Shareholders Equity 480 -8,270 9,234 4,432 1,543.88

Comments

No comments yet. Login to comment.