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)
Dollar57Point86
Implied share price

Buy Undervalued by 108.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABI
Applied Biosystems Group
TMO
Thermo Fisher Scientific Inc.
Change
DHR
Danaher Corporation
Change
ILMN
Illumina, Inc.
Change
ROP
Roper Industries, Inc.
Change
19.0 8.67 17.47 14.16 34.35 16.67
All amounts in millions
from last financial year
         
Implied Share Price $57.86 $171.69 $110.25 $98.14 $206.44
Market Cap 4,734 61,276 53,634 25,772 18,043
Net Debt -443 12,019 12,079 -295 2,492
Enterprise Value (EV) 4,291 73,296 65,713 25,476 20,536
Revenue 2,224 16,965 20,563 2,219 3,582
EBITDA 495 4,195 4,642 741 1,232
Percent 22.3 % 24.7 % 22.6 % 33.4 % 34.4 %
EBIT 418 2,506 3,590 623 1,027
Percent 18.8 % 14.8 % 17.5 % 28.1 % 28.7 %
Balance Sheet          
Total Assets 2,398 40,834 48,222 3,687 10,168
Total Liabilities 963 19,484 24,531 1,839 4,869
Shareholders Equity 1,435 21,350 23,690 1,848 5,298.947

Price history

Comments

No comments yet. Login to comment.