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 (switch to Discounted Cash Flow Analysis)
Dollar27Point43
Implied share price

Buy Undervalued by 21.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ANN
Ansell Limited
MDT
Medtronic, Inc.
Change
ACL
Alcon, Inc.
Change
COV
Covidien Ltd.
Change
SYK
Stryker Corporation
Change
16.81 14.09 15.65 17.39 19.42 16.38
All amounts in millions
from last financial year
         
Implied Share Price $27.43 $93.75 $162.69 $92.55 $119.52
Market Cap 3,321 119,344 50,798 49,118 43,583
Net Debt 421 18,606 -3,015 3,477 -81
Enterprise Value (EV) 3,742 137,949 47,783 52,595 43,467
Revenue 1,572 28,833 7,179 10,659 9,946
EBITDA 265 8,813 2,747 2,709 2,654
Percent 16.9 % 30.6 % 38.3 % 25.4 % 26.7 %
EBIT 227 5,993 2,475 2,129 2,257
Percent 14.5 % 20.8 % 34.5 % 20.0 % 22.7 %
Balance Sheet          
Total Assets 2,290 99,782 10,073 20,701 16,223
Total Liabilities 1,169 47,719 2,821 10,641 7,712
Shareholders Equity 1,121 52,063 7,252 10,060 8,511.0

Comments

No comments yet. Login to comment.