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?
Dollar57Point93
Implied share price

Buy Undervalued by 71.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
AZN
AstraZeneca plc (ADR)
AMGN
Amgen, Inc.
Change
GILD
Gilead Sciences, Inc.
Change
DNA
Genentech, Inc.
Change
SNY
Sanofi SA (ADR)
Change
9.92 6.2 12.21 4.95 17.08 5.09
All amounts in millions
from last financial year
         
Implied Share Price $57.93 $141.23 $169.44 $56.52 $80.16
Market Cap 83,232 130,102 107,921 100,042 98,744
Net Debt 8,200 47 7,450 -3,369 7,330
Enterprise Value (EV) 50,880 130,149 115,371 96,673 56,725
Revenue 24,708 21,662 32,639 13,418 34,861
EBITDA 8,210 10,657 23,287 5,661 11,136
Percent 33.2 % 49.2 % 71.3 % 42.2 % 31.9 %
EBIT 5,929 8,530 22,189 5,069 7,186
Percent 24.0 % 39.4 % 68.0 % 37.8 % 20.6 %
Balance Sheet          
Total Assets 60,124 71,449 51,716 21,787 102,321
Total Liabilities 41,634 43,366 33,182 6,116 44,272
Shareholders Equity 18,490 28,083 18,534 15,671 58,049.0

Price history

Comments

No comments yet. Login to comment.