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)
Dollar64Point43
Implied share price

Buy Undervalued by 18.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
PKI
PerkinElmer, Inc.
TMO
Thermo Fisher Scientific Inc.
Change
DHR
Danaher Corporation
Change
ILMN
Illumina, Inc.
Change
ROP
Roper Industries, Inc.
Change
19.0 16.31 17.47 14.16 34.35 16.67
All amounts in millions
from last financial year
         
Implied Share Price $64.43 $171.69 $110.25 $98.14 $206.44
Market Cap 5,939 61,276 53,634 25,772 18,043
Net Debt 774 12,019 12,079 -295 2,492
Enterprise Value (EV) 6,714 73,296 65,713 25,476 20,536
Revenue 2,262 16,965 20,563 2,219 3,582
EBITDA 411 4,195 4,642 741 1,232
Percent 18.2 % 24.7 % 22.6 % 33.4 % 34.4 %
EBIT 299 2,506 3,590 623 1,027
Percent 13.2 % 14.8 % 17.5 % 28.1 % 28.7 %
Balance Sheet          
Total Assets 4,166 40,834 48,222 3,687 10,168
Total Liabilities 2,055 19,484 24,531 1,839 4,869
Shareholders Equity 2,110 21,350 23,690 1,848 5,298.947

Price history

Comments

No comments yet. Login to comment.