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?
Dollar31Point65
Implied share price

Sell Overvalued by 75.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABMD
ABIOMED, Inc.
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
SYK
Stryker Corporation
Change
16.81 76.74 15.65 17.39 19.42 16.38
All amounts in millions
from last financial year
         
Implied Share Price $31.65 $93.75 $162.69 $92.55 $119.52
Market Cap 5,461 119,344 50,798 49,118 43,583
Net Debt -212 18,606 -3,015 3,477 -81
Enterprise Value (EV) 5,249 137,949 47,783 52,595 43,467
Revenue 329 28,833 7,179 10,659 9,946
EBITDA 68 8,813 2,747 2,709 2,654
Percent 20.8 % 30.6 % 38.3 % 25.4 % 26.7 %
EBIT 65 5,993 2,475 2,129 2,257
Percent 19.8 % 20.8 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 423 99,782 10,073 20,701 16,223
Total Liabilities 55 47,719 2,821 10,641 7,712
Shareholders Equity 368 52,063 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.