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?
Dollar82Point06
Implied share price

Within margin of safety Undervalued by 1.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
NVS
Novartis AG (ADR)
JNJ
Johnson & Johnson
Change
PFE
Pfizer Inc.
Change
MRK
Merck & Co., Inc.
Change
SGP
Schering-Plough Corporation
Change
13.35 13.2 12.21 11.9 9.04 25.26
All amounts in millions
from last financial year
         
Implied Share Price $82.06 $128.36 $38.78 $93.69 $13.63
Market Cap 212,603 322,696 207,930 171,277 118,198
Net Debt 16,599 -18,515 15,609 12,985 4,798
Enterprise Value (EV) 209,620 304,181 223,539 184,261 51,349
Revenue 50,359 70,074 48,851 39,498 18,502
EBITDA 15,880 24,918 18,788 20,379 2,033
Percent 31.5 % 35.6 % 38.5 % 51.6 % 11.0 %
EBIT 10,655 21,172 13,631 14,004 860
Percent 21.2 % 30.2 % 27.9 % 35.5 % 4.6 %
Balance Sheet          
Total Assets 131,556 133,411 167,381 101,677 28,117
Total Liabilities 54,510 62,261 102,661 57,001 17,588
Shareholders Equity 77,046 71,150 64,720 44,676 10,529.0

Price history

Comments

No comments yet. Login to comment.