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)
Dollar36Point55
Implied share price

Buy Undervalued by 31.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABI
Applied Biosystems Group
DHR
Danaher Corporation
Change
TMO
Thermo Fisher Scientific Inc.
Change
ROP
Roper Industries, Inc.
Change
GRMN
Garmin Ltd.
Change
11.68 8.67 11.87 10.64 13.25 11.36
All amounts in millions
from last financial year
         
Implied Share Price $36.55 $51.94 $58.14 $87.63 $45.63
Market Cap 4,734 36,653 18,930 9,786 9,276
Net Debt -443 4,768 6,007 746 -1,398
Enterprise Value (EV) 4,291 41,421 24,938 10,532 7,286
Revenue 2,224 16,090 11,725 2,797 2,758
EBITDA 495 3,490 2,343 795 641
Percent 22.3 % 21.7 % 20.0 % 28.4 % 23.3 %
EBIT 418 2,855 1,479 660 553
Percent 18.8 % 17.7 % 12.6 % 23.6 % 20.1 %
Balance Sheet          
Total Assets 2,398 29,949 26,833 5,319 4,471
Total Liabilities 963 13,044 11,795 2,124 1,214
Shareholders Equity 1,435 16,904 15,038 3,195 3,256.581

Price history

Comments

No comments yet. Login to comment.