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)
Dollar100Point50
Implied share price

Buy Undervalued by 11.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
CVS
CVS Caremark Corporation
WAG
Walgreen Company
Change
ESRX
Express Scripts, Inc.
Change
MHS
Medco Health Solutions Inc.
Change
SC
Shoppers Drug Mart Corporation
Change
11.42 10.5 13.85 7.54 10.12 11.2
All amounts in millions
from last financial year
         
Implied Share Price $100.50 $64.62 $117.80 $80.90 $62.12
Market Cap 96,567 87,213 44,764 27,285 12,614
Net Debt 24,917 11,383 12,406 4,812 1,078
Enterprise Value (EV) 121,484 98,596 57,169 32,097 13,262
Revenue 153,290 103,444 101,751 70,063 11,057
EBITDA 11,565 7,121 7,586 3,170 1,183
Percent 7.5 % 6.9 % 7.5 % 4.5 % 10.7 %
EBIT 9,454 5,341 5,227 2,665 858
Percent 6.2 % 5.2 % 5.1 % 3.8 % 7.8 %
Balance Sheet          
Total Assets 92,437 68,782 53,243 16,962 7,624
Total Liabilities 55,241 37,921 35,870 12,953 3,109
Shareholders Equity 37,196 30,861 17,372 4,009 4,515.681

Price history

Comments

No comments yet. Login to comment.