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?
Dollar16Point45
Implied share price

Sell Overvalued by 34.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADUS
Addus Homecare Corporation
HCA
HCA Holdings Inc
Change
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
RHC
Ramsay Health Care Limited
Change
DVA
DaVita Inc.
Change
8.98 13.82 7.39 7.3 15.24 8.41
All amounts in millions
from last financial year
         
Implied Share Price $16.45 $108.07 $60.20 $39.87 $73.58
Market Cap 289 28,379 27,481 15,845 13,804
Net Debt -1 29,747 8,096 3,085 7,223
Enterprise Value (EV) 288 58,126 21,558 18,815 21,027
Revenue 336 39,678 16,737 8,691 13,781
EBITDA 20 7,869 2,951 1,234 2,499
Percent 6.2 % 19.8 % 17.6 % 14.2 % 18.1 %
EBIT 16 5,965 2,233 859 1,857
Percent 4.8 % 15.0 % 13.3 % 9.9 % 13.5 %
Balance Sheet          
Total Assets 192 32,744 25,365 8,264 18,514
Total Liabilities 50 40,343 15,478 6,241 13,644
Shareholders Equity 141 -7,599 9,887 2,022 4,870.78

Comments

No comments yet. Login to comment.