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?
Dollar0Point00
Implied share price

Sell Overvalued by 123.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACC
Amica Mature Lifestyles Inc.
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 26.8 7.39 7.3 15.24 8.41
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $108.07 $60.20 $39.87 $73.58
Market Cap 545 28,379 27,481 15,845 13,804
Net Debt 495 29,747 8,096 3,085 7,223
Enterprise Value (EV) 1,079 58,126 21,558 18,815 21,027
Revenue 144 39,678 16,737 8,691 13,781
EBITDA 40 7,869 2,951 1,234 2,499
Percent 27.8 % 19.8 % 17.6 % 14.2 % 18.1 %
EBIT 10 5,965 2,233 859 1,857
Percent 7.2 % 15.0 % 13.3 % 9.9 % 13.5 %
Balance Sheet          
Total Assets 639 32,744 25,365 8,264 18,514
Total Liabilities 533 40,343 15,478 6,241 13,644
Shareholders Equity 105 -7,599 9,887 2,022 4,870.78

Comments

No comments yet. Login to comment.