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?
Dollar17Point89
Implied share price

Sell Overvalued by 64.7%

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
RHC
Ramsay Health Care Limited
Change
LH
Laboratory Corp. of America Holdings
Change
9.87 17.35 7.35 7.36 16.73 12.43
All amounts in millions
from last financial year
         
Implied Share Price $17.89 $126.57 $68.80 $39.10 $96.72
Market Cap 4,436 28,118 27,907 15,354 13,916
Net Debt 2,229 29,747 8,096 2,805 5,647
Enterprise Value (EV) 6,665 57,865 21,708 18,042 19,564
Revenue 1,794 39,678 16,737 7,360 8,680
EBITDA 384 7,869 2,951 1,078 1,574
Percent 21.4 % 19.8 % 17.6 % 14.7 % 18.1 %
EBIT 320 5,965 2,233 772 1,116
Percent 17.9 % 15.0 % 13.3 % 10.5 % 12.9 %
Balance Sheet          
Total Assets 4,279 32,744 25,365 7,616 14,103
Total Liabilities 2,596 40,343 15,478 5,757 9,239
Shareholders Equity 1,683 -7,599 9,887 1,859 4,864.0

Comments

No comments yet. Login to comment.