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?
Dollar134Point86
Implied share price

Buy Undervalued by 79.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
HCA
HCA Holdings Inc
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
RHC
Ramsay Health Care Limited
Change
DVA
DaVita Inc.
Change
LH
Laboratory Corp. of America Holdings
Change
10.27 7.39 7.3 15.24 8.41 12.34
All amounts in millions
from last financial year
         
Implied Share Price $134.86 $72.65 $47.80 $89.16 $102.86
Market Cap 28,379 27,481 15,845 13,804 13,776
Net Debt 29,747 8,096 3,085 7,223 5,647
Enterprise Value (EV) 58,126 21,558 18,815 21,027 19,424
Revenue 39,678 16,737 8,691 13,781 8,680
EBITDA 7,869 2,951 1,234 2,499 1,574
Percent 19.8 % 17.6 % 14.2 % 18.1 % 18.1 %
EBIT 5,965 2,233 859 1,857 1,116
Percent 15.0 % 13.3 % 9.9 % 13.5 % 12.9 %
Balance Sheet          
Total Assets 32,744 25,365 8,264 18,514 14,103
Total Liabilities 40,343 15,478 6,241 13,644 9,239
Shareholders Equity -7,599 9,887 2,022 4,870 4,864.0

Price history

Comments

No comments yet. Login to comment.