Question: 3. Based on the multiples in Exhibit #3, what do you think the company is worth? 1 2 3 4 5 A B D

3. Based on the multiples in Exhibit #3, what do you think the company is worth? 1 2 3 4 5 A B D E F G H J K L M Exhibit 3 Siemens and Healthineers: Valuing the IPO Peer Comparison: Operating and Evaluation Metrics 6 Peer List 7 8 9 Largest direct competitors (mcap weighted) 11 Diagnostics peers (mcap weighted) 2 EU MedTech peers (mcap weighted) EBITDA margin EBIT margin CAGRS 2017-20E 2018E 2019E 2020E 2018E 2019E 2020E Sales EBITDA EBIT NI Net Debt/EBITDA 2018E 25.2% 10 Imaging & Adv. Therapies peers (mcap weights 25.7% 20.1% 20.7% 28.0% 28.6% 26.7% 22.3% 22.8% 23.7% 22.6% 17.4% 18.3% 19.1% 29.2% 25.3% 25.8% 2.5% 3.7% 5.2% 7.1% 6.8% 1.8 2.7% 5.8% 7.1% 6.6% 2.2 6.2% 7.9% 7.2% 9.4% 1.2 3 US MedTech peers (mcap weighted) 4 All peers (mcap weighted) 15 16 Siemens Healthineers 17 18 19 Peer List 22.0% 22.4% 31.9% 32.9% 26.1% 26.8% 22.9% 17.8% 18.3% 18.7% 33.5% 25.7% 26.7% 27.2% 27.7% 22.0% 22.8% 23.6% 6.4% 9.1% 9.9% 8.6% 1.8 6.1% 5.3% 9.0% 8.9% 7.6% 8.0% 9.6% 1.0 8.3% 1.3 002 2000m 20.8% 21.6% 22.4% 17.8% 18.7% 19.0% 2.1% 4.7% 5.1% 7.8% 0.9 EV/Sales EV/EBITDA P/E 20 21 2018E 2019E 2020E 2018E 2019E 2020E 2018E 2019E 2020E E2 Largest direct competitors (mcap weighted) 2.9 2.7 2.5 11.6 10.6 9.4 15.9 14.6 13.3 23 Imaging & Adv. Therapies peers (mcap weighte 2.2 2.0 2.0 10.1 9.2 8.7 15.7 14.3 13.4 24 Diagnostics peers (mcap weighted) 4.3 4.0 3.6 15.6 14.0 12.4 21.9 19.8 17.8 25 EU MedTech peers (mcap weighted) 3.2 2.9 2.7 13.8 12.4 11.0 23.7 21.1 18.8 28 US MedTech peers (mcap weighted) 4.3 4.0 3.7 13.6 11.9 11.3 18.5 16.6 15.9 27 All peers (mcap weighted) 3.6 3.3 3.1 12.6 11.2 10.4 18.5 16.6 15.5 28 29 80 1 Largest direct competitors: Abbot Laboratories, General Electric, Philips, Roche 32 Imaging & Adv. Therapies peers: GE, Hitachi Medical (Hitachi), Hologic, Medtronic, Neusoft, Philips, Shimadzu, Toshiba Medical (Canon) 3 Diagnostics peers: 23 companies; Abbott Laboratories, Danaher, Roche, and Thermo Fisher Scientific have sales levels much larger than any of the other peers 4 EU MedTech peers: 19 companies; Philips and Fresenius have sales levels much larger than the other peers 5 US MedTech peers: 15 companies; Abbot Laboratories, Johnson & Johnson, and Medtronic all have sales larger than the other peers 38 37 Note: EV = enterprise value; E = expected, CAGR = compound annual growth weight; mcap = market capitalization. 8 Source: Deutsche Bank Markets Research report, 2018. 39 10 #1 2 3

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Post a description of the costs of implementing ACA provisions in Pennsylvania. Then, explain the benefits of the ACA in Pennsylvania. Explain how the costs and benefits of the ACA may impact you as...

1 What are the main components of personal financial planning? Solve What is the purpose of a financial plan? Solve Identify some common actions taken to achieve financial goals. How does a job...

Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...

What is the Discounted Cash Flow of Digital Everywhere Inc., assuming the company is not taking on debt? Digital Everywhere, Inc. Jerome Buse stared at the paper in front of him. He had just nished...

1.) A.How to make a Discounted Cash Flow model for Digital Everywhere using the assumptions and data in the case, and assuming that the firm takes no debt B. What if the firm uses debt? Referenced...

Siemens and Healthineers: Valuing the IPO Based on the multiples in Exhibit #3, what do you think the company is worth? Would you recommend purchasing shares at the top of the planned offering range...

Miguel Garcia is updating research reports on two well-established consumer companies before first quarter 2023 earnings reports are released. - True Home is a major U.S. home builder. The home...

(1) Why might an investor prefer to invest indirectly rather than directly? (2) Why might an investor prefer to invest directly rather than indirectly? (3) Based on Exhibit 1 on page 41, why do you...

Case Study: Danforth Manufacturing Company Scene 1: Possible Need for an EA Program The Danforth Manufacturing Company (DMC) develops, produces, and sells several lines of photovoltaic storage cells...

Background You have been retained as an independent hearing adjudicator by the Purchasing Department of a large municipal government who had issued an Invitation to Bid for general convenience...

A thin converging lens with focal length f = 25 cm projects the image of an object on a screen removed from the lens by a distance l=5.0 m. Then the screen was drawn closer to the lens by a distance...

Given the significant supply chain issues seen during and since the pandemic on car manufacturing companies, resultant changes were also seen on the used car business as due to the lack of new...

7.68 Obtain v o for t > 0 in the circuit of Fig. 7.133. 4V t=0 (+1) 10 www 10 25 F Vo + 1

The truck is being towed by a 450h force. Find the moment about the front tires (point A) due to the the 3 forces shown. 500 Answer(s): 450 G 3.5" 5350 B. 3 22

Find the moment about point A due to the two forces using two different methods by a) Breaking each force into components (see video 3-4). b) Using the perpendicular distances to each of the shown...

1. Three forces are applied to a wheel of radius 0.350m, as shown. ne force is perpendicular to the rim, one is tangent to it, and the other one makes a 40.0 angle with the radius. What is the net...

John Doe and Jane Roe have a child, Charlie. John and Jane were never married. Charlie dies in a tragic car accident. Answer the following questions based on your state's laws (KY): 1. Assume John...

Select the principle from the AICPA Code of Professional Conduct that is violated for each of the situations. a. Maggie's company determines year-end bonuses based on company revenue growth. Maggie...

What is the rate of change of the average rates of change for each function over equal length intervals: y = 1 3 x - 1 0

Write Verilog code that represents a T flip-flop with an asynchronous clear input. Use behavioral code, rather than structural code.

Derive the circuits that implement the state tables in Figures 6.51 and 6.52. What is the effect of state minimization on the cost of implementation? Present state A B C D E F G Next state w = 0 w =...

Design a ternary full-adder circuit, using the approach described in Problem 3.25. Data From Problem 3.25 In a ternary number system there are three digits: 0, 1, and 2. Figure P3.3 defines a ternary...

Consider the following partially completed two-way ANOVA table. Suppose there are four levels of Factor A and three levels of Factor B. The number of replications per cell is 5. Complete the table...

There are three hospitals in the Tulsa, Oklahoma, area. The following data show the number of outpatient surgeries performed on Monday, Tuesday, Wednesday, Thursday, and Friday at each hospital last...

A consumer organization wants to know whether there is a difference in the price of a particular toy at three different types of stores. The price of the toy was checked in a sample of five discount...