3. Based on the multiples in Exhibit #3, what do you think the company is worth?...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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 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
Expert Answer:
Related Book For
Fundamentals Of Digital Logic With Verilog Design
ISBN: 9780073380544
3rd Edition
Authors: Stephen Brown, Zvonko Vranesic
Posted Date:
Students also viewed these finance questions
-
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 relationship between the frequency of data points and the data retention period in CloudWatch? Choose the correct option - Inversely Proportional - Directly proportional - Depends on the...
-
The butterflies on a particular island are not doing too well. Each autumn, every butterfly produces on average 1.2 eggs and then dies. Half of these eggs survive the winter and produce new...
-
The following data are provided about a sample of algae: Nutrient Nitrogen 60 Phosphorus 10 Milligrams Per Gram of Algae 0.12 0.03 Milligrams Available Per Liter Water Find: A. The percent reduction...
-
For each of the following, calculate the standard error of the difference \(\left(s \mathrm{X}^{-} 1-\mathrm{X}^{-} ight.\) 2 ) and the \(t\)-test for independent means. a. N = 6, N = 6, X 1 18.50, $...
-
The BigRig Trucking Company participates in an Internet transportation exchange where customers advertise their shipments including load weight and volume, and trip origin and destination. BigRig...
-
Given data ) File name: 'BiaxData.txt' 0.105376913,0.608644075,-0,-0,-0,-0 0.115333948,0.611257461,0.000330284596940253,-0.000150127745024663,0.000112709327733994,4.40176303206957e-05...
-
An object's distance vs. time function is given by 3 f(t) m 1 + t a) Using Desmos, plot the average velocity of the object over an interval of time of length h beginning at time t = : 2. b) Write...
-
Initial Population: Generation 1: Generation 2: Lab Genetic Algorithms Instructions Creating the Initial Population: The initial population was created using a random bit string generator. This step...
-
(20 pts.) Topological Sort. Run the DFS-based topological ordering algorithm on the following graph. Whenever you have a choice of vertices to explore, always pick the one that is alphabetically...
-
Given is the following NFA with three states: 1, 2, and 3. Start 2 Final 3 1 QUESTION 8 Given is the following NFA with three states: 1, 2, and 3. In the context of converting this NFA to DFA...
-
Study the algorithm and complete the question(s) that follow: ~Algorithim_to_BuyElectriciy Int units Float cost units = display "Enter Number of units you would like to buy if units < 20 then else...
-
Read the case Whistle-Blowing under Sarbanes-Oxley and answer the following question: Would it surprise you to know that the vast majority of cases brought under section 806 since the passage of...
-
What steps must a business take to implement a program of social responsibility?
-
Under an evolutionary classification system, species are grouped together based on (a) their shared similarities. (b) how closely related they are to one another. (c) their position in a hierarchy...
-
What criteria are used to classify species in the Linnaean system?
-
What criteria are used to classify species in an evolutionary classification system?
Study smarter with the SolutionInn App