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?
Dollar11Point80
Implied share price

Sell Overvalued by 81.5%

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
LH
Laboratory Corp. of America Holdings
Change
8.48 20.26 7.86 7.26 9.16 11.74
All amounts in millions
from last financial year
         
Implied Share Price $11.80 $93.43 $56.04 $66.61 $76.05
Market Cap 5,573 32,128 26,886 15,412 12,939
Net Debt 2,229 29,747 7,914 7,223 5,647
Enterprise Value (EV) 7,788 61,875 21,437 22,908 18,486
Revenue 1,794 39,678 16,737 13,781 8,680
EBITDA 384 7,869 2,951 2,499 1,574
Percent 21.4 % 19.8 % 17.6 % 18.1 % 18.1 %
EBIT 320 5,965 2,233 1,857 1,116
Percent 17.9 % 15.0 % 13.3 % 13.5 % 12.9 %
Balance Sheet          
Total Assets 4,279 32,744 25,533 18,514 14,075
Total Liabilities 2,596 40,343 15,646 13,644 9,185
Shareholders Equity 1,683 -7,599 9,887 4,870 4,889.3

Comments

No comments yet. Login to comment.