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)
Dollar126Point95
Implied share price

Buy Undervalued by 63.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
DHR
Danaher Corporation
TMO
Thermo Fisher Scientific Inc.
Change
ILMN
Illumina, Inc.
Change
ROP
Roper Industries, Inc.
Change
PLL
Pall Corporation
Change
21.49 14.16 17.47 34.35 16.67 21.59
All amounts in millions
from last financial year
         
Implied Share Price $126.95 $198.13 $110.71 $236.64 $126.52
Market Cap 53,634 61,276 25,772 18,043 13,720
Net Debt 12,079 12,019 -295 2,492 -77
Enterprise Value (EV) 65,713 73,296 25,476 20,536 13,501
Revenue 20,563 16,965 2,219 3,582 2,789
EBITDA 4,642 4,195 741 1,232 625
Percent 22.6 % 24.7 % 33.4 % 34.4 % 22.4 %
EBIT 3,590 2,506 623 1,027 509
Percent 17.5 % 14.8 % 28.1 % 28.7 % 18.3 %
Balance Sheet          
Total Assets 48,222 40,834 3,687 10,168 3,850
Total Liabilities 24,531 19,484 1,839 4,869 1,955
Shareholders Equity 23,690 21,350 1,848 5,298 1,895.357

Price history

Comments

No comments yet. Login to comment.