Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 33.2x - 36.7x | 35.0x |
| Selected Fwd P/E Multiple | 18.7x - 20.7x | 19.7x |
| Fair Value | €65.66 - €72.57 | €69.11 |
| Upside | 5.1% - 16.1% | 10.6% |
| Benchmarks | - | Full Ticker |
| Hologic, Inc. | - | NasdaqGS:HOLX |
| Bausch + Lomb Corporation | - | NYSE:BLCO |
| Medtronic plc | - | NYSE:MDT |
| Alcon Inc. | - | NYSE:ALC |
| EssilorLuxottica Société anonyme | - | OTCPK:ESLO.F |
| The Cooper Companies, Inc. | - | DB:CP60 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| HOLX | BLCO | MDT | ALC | ESLO.F | CP60 | |||
| NasdaqGS:HOLX | NYSE:BLCO | NYSE:MDT | NYSE:ALC | OTCPK:ESLO.F | DB:CP60 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -0.5% | NM- | 17.0% | -3.4% | ||
| 3Y CAGR | -25.0% | NM- | -2.6% | 39.4% | 17.7% | -48.9% | ||
| Latest Twelve Months | -20.6% | 40.1% | 18.7% | 6.9% | 3.8% | 21.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 22.6% | -2.6% | 13.3% | 3.9% | 8.1% | 29.2% | ||
| Prior Fiscal Year | 11.3% | -6.3% | 11.4% | 10.3% | 9.0% | 8.2% | ||
| Latest Fiscal Year | 19.6% | -6.6% | 13.9% | 10.3% | 8.9% | 10.1% | ||
| Latest Twelve Months | 13.8% | -5.6% | 13.6% | 11.3% | 8.7% | 10.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.6x | 18.7x | 14.5x | 20.4x | 24.3x | 15.3x | ||
| Price / LTM Sales | 3.7x | 1.1x | 3.4x | 4.5x | 4.6x | 3.7x | ||
| LTM P/E Ratio | 27.1x | -18.9x | 24.7x | 39.6x | 52.3x | 35.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -18.9x | 27.1x | 52.3x | |||||
| Historical LTM P/E Ratio | 7.1x | 56.1x | 58.0x | |||||
| Selected P/E Multiple | 33.2x | 35.0x | 36.7x | |||||
| (x) LTM Net Income | 414 | 414 | 414 | |||||
| (=) Equity Value | 13,753 | 14,477 | 15,201 | |||||
| (/) Shares Outstanding | 199.5 | 199.5 | 199.5 | |||||
| Implied Value Range | 68.93 | 72.56 | 76.19 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 59.25 | 62.37 | 65.48 | 62.50 | ||||
| Upside / (Downside) | -5.2% | -0.2% | 4.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HOLX | BLCO | MDT | ALC | ESLO.F | CP60 | |
| Value of Common Equity | 15,084 | 5,170 | 115,186 | 44,672 | 124,655 | 14,508 | |
| (/) Shares Outstanding | 222.4 | 353.9 | 1,281.3 | 495.7 | 461.2 | 199.5 | |
| Implied Stock Price | 67.82 | 14.61 | 89.90 | 90.12 | 270.31 | 72.72 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | 1.16 | |
| Implied Stock Price (Trading Cur) | 67.82 | 14.61 | 89.90 | 90.12 | 314.50 | 62.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | 1.16 | |