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?
Dollar1Point03
Implied share price

Buy Undervalued by 33.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
DVA
Diversa Limited
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
SYK
Stryker Corporation
Change
16.81 12.19 15.65 17.39 19.42 16.38
All amounts in millions
from last financial year
         
Implied Share Price $1.03 $93.75 $162.69 $92.55 $119.52
Market Cap 46 119,344 50,798 49,118 43,583
Net Debt -4 18,606 -3,015 3,477 -81
Enterprise Value (EV) 41 137,949 47,783 52,595 43,467
Revenue 13 28,833 7,179 10,659 9,946
EBITDA 3 8,813 2,747 2,709 2,654
Percent 24.7 % 30.6 % 38.3 % 25.4 % 26.7 %
EBIT 2 5,993 2,475 2,129 2,257
Percent 16.8 % 20.8 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 25 99,782 10,073 20,701 16,223
Total Liabilities 13 47,719 2,821 10,641 7,712
Shareholders Equity 11 52,063 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.