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?
Dollar40Point01
Implied share price

Within margin of safety Overvalued by 3.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
LNCR
Lincare Holdings Inc.
HCA
HCA Holdings Inc
Change
FMS
Fresenius Medical Care AG & Co. (ADR)
Change
RHC
Ramsay Health Care Limited
Change
DVA
DaVita Inc.
Change
8.98 9.26 7.39 7.3 15.24 8.41
All amounts in millions
from last financial year
         
Implied Share Price $40.01 $108.07 $60.20 $39.87 $73.58
Market Cap 3,617 28,379 27,481 15,845 13,804
Net Debt 598 29,747 8,096 3,085 7,223
Enterprise Value (EV) 4,228 58,126 21,558 18,815 21,027
Revenue 1,847 39,678 16,737 8,691 13,781
EBITDA 456 7,869 2,951 1,234 2,499
Percent 24.7 % 19.8 % 17.6 % 14.2 % 18.1 %
EBIT 330 5,965 2,233 859 1,857
Percent 17.9 % 15.0 % 13.3 % 9.9 % 13.5 %
Balance Sheet          
Total Assets 2,117 32,744 25,365 8,264 18,514
Total Liabilities 1,231 40,343 15,478 6,241 13,644
Shareholders Equity 885 -7,599 9,887 2,022 4,870.78

Comments

No comments yet. Login to comment.