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?
Dollar14Point81
Implied share price

Within margin of safety Undervalued by 3.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
GPRO
Gen-Probe Incorporated
TMO
Thermo Fisher Scientific Inc.
Change
DHR
Danaher Corporation
Change
ILMN
Illumina, Inc.
Change
ROP
Roper Industries, Inc.
Change
19.0 18.08 17.47 14.16 34.35 16.67
All amounts in millions
from last financial year
         
Implied Share Price $14.81 $171.69 $110.25 $98.14 $206.44
Market Cap 1,988 61,276 53,634 25,772 18,043
Net Debt -474 12,019 12,079 -295 2,492
Enterprise Value (EV) 1,514 73,296 65,713 25,476 20,536
Revenue 1,619 16,965 20,563 2,219 3,582
EBITDA 83 4,195 4,642 741 1,232
Percent 5.2 % 24.7 % 22.6 % 33.4 % 34.4 %
EBIT 54 2,506 3,590 623 1,027
Percent 3.4 % 14.8 % 17.5 % 28.1 % 28.7 %
Balance Sheet          
Total Assets 1,102 40,834 48,222 3,687 10,168
Total Liabilities 330 19,484 24,531 1,839 4,869
Shareholders Equity 772 21,350 23,690 1,848 5,298.947

Comments

No comments yet. Login to comment.