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)
Dollar78Point03
Implied share price

Buy Undervalued by 50.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
SYK
Stryker Corporation
ACL
Alcon, Inc.
Change
MDT
Medtronic, Inc.
Change
BAX
Baxter International Inc.
Change
COV
Covidien Ltd.
Change
11.77 7.57 17.39 8.81 8.14 9.44
All amounts in millions
from last financial year
         
Implied Share Price $78.03 $116.90 $53.39 $78.87 $69.68
Market Cap 19,705 50,798 39,698 29,308 26,404
Net Debt -1,650 -3,015 7,407 2,290 2,705
Enterprise Value (EV) 18,055 47,783 47,105 31,598 29,109
Revenue 8,307 7,179 15,933 13,893 11,574
EBITDA 2,385 2,747 5,349 3,884 3,085
Percent 28.7 % 38.3 % 33.6 % 28.0 % 26.7 %
EBIT 1,904 2,475 4,545 3,231 2,486
Percent 22.9 % 34.5 % 28.5 % 23.3 % 21.5 %
Balance Sheet          
Total Assets 12,405 10,073 30,424 19,073 20,374
Total Liabilities 4,722 2,821 14,456 12,488 10,557
Shareholders Equity 7,683 7,252 15,968 6,585 9,817.0

Price history

Comments

No comments yet. Login to comment.