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?
Dollar16Point24
Implied share price

Sell Overvalued by 75.5%

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
10.13 26.32 8.01 7.0 9.77 21.11
All amounts in millions
from last financial year
         
Implied Share Price $16.24 $108.79 $70.43 $79.61 $29.24
Market Cap 4,405 30,088 25,490 16,305 13,624
Net Debt 1,002 29,079 7,715 7,200 1,201
Enterprise Value (EV) 5,407 59,159 20,072 23,494 14,731
Revenue 1,004 36,918 14,609 12,795 4,916
EBITDA 205 7,385 2,868 2,405 697
Percent 20.4 % 20.0 % 19.6 % 18.8 % 14.2 %
EBIT 172 5,565 2,220 1,808 521
Percent 17.2 % 15.1 % 15.2 % 14.1 % 10.6 %
Balance Sheet          
Total Assets 2,223 31,199 23,119 17,942 4,556
Total Liabilities 1,342 39,093 13,885 12,772 2,854
Shareholders Equity 880 -7,894 9,234 5,170 1,702.559

Comments

No comments yet. Login to comment.