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?
Dollar180Point28
Implied share price

Buy Undervalued by 10.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
HSIC
Henry Schein, Inc.
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
SYK
Stryker Corporation
Change
16.81 15.26 15.65 17.39 19.42 16.38
All amounts in millions
from last financial year
         
Implied Share Price $180.28 $93.75 $162.69 $92.55 $119.52
Market Cap 13,316 119,344 50,798 49,118 43,583
Net Debt 737 18,606 -3,015 3,477 -81
Enterprise Value (EV) 14,054 137,949 47,783 52,595 43,467
Revenue 10,629 28,833 7,179 10,659 9,946
EBITDA 921 8,813 2,747 2,709 2,654
Percent 8.7 % 30.6 % 38.3 % 25.4 % 26.7 %
EBIT 768 5,993 2,475 2,129 2,257
Percent 7.2 % 20.8 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 6,504 99,782 10,073 20,701 16,223
Total Liabilities 3,620 47,719 2,821 10,641 7,712
Shareholders Equity 2,884 52,063 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.