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?
Dollar127Point58
Implied share price

Within margin of safety Undervalued by 2.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ICUI
ICU Medical, Incorporated
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
SYK
Stryker Corporation
Change
16.81 16.24 15.65 17.39 19.42 16.38
All amounts in millions
from last financial year
         
Implied Share Price $127.58 $93.75 $162.69 $92.55 $119.52
Market Cap 2,000 119,344 50,798 49,118 43,583
Net Debt -377 18,606 -3,015 3,477 -81
Enterprise Value (EV) 1,623 137,949 47,783 52,595 43,467
Revenue 341 28,833 7,179 10,659 9,946
EBITDA 99 8,813 2,747 2,709 2,654
Percent 29.3 % 30.6 % 38.3 % 25.4 % 26.7 %
EBIT 81 5,993 2,475 2,129 2,257
Percent 24.0 % 20.8 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 626 99,782 10,073 20,701 16,223
Total Liabilities 46 47,719 2,821 10,641 7,712
Shareholders Equity 579 52,063 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.