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 (switch to Discounted Cash Flow Analysis)
Dollar93Point06
Implied share price

Sell Overvalued by 13.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
COV
Covidien Ltd.
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
SYK
Stryker Corporation
Change
BDX
Becton, Dickinson and Co.
Change
16.9 19.42 15.65 17.39 16.38 20.73
All amounts in millions
from last financial year
         
Implied Share Price $93.06 $94.30 $163.47 $120.12 $136.31
Market Cap 49,118 119,344 50,798 43,583 38,194
Net Debt 3,477 18,606 -3,015 -81 11,378
Enterprise Value (EV) 52,595 137,949 47,783 43,467 49,572
Revenue 10,659 28,833 7,179 9,946 10,282
EBITDA 2,709 8,813 2,747 2,654 2,391
Percent 25.4 % 30.6 % 38.3 % 26.7 % 23.3 %
EBIT 2,129 5,993 2,475 2,257 1,500
Percent 20.0 % 20.8 % 34.5 % 22.7 % 14.6 %
Balance Sheet          
Total Assets 20,701 99,782 10,073 16,223 26,478
Total Liabilities 10,641 47,719 2,821 7,712 19,314
Shareholders Equity 10,060 52,063 7,252 8,511 7,164.0

Price history

Comments

No comments yet. Login to comment.