| Company Name |
Market Cap |
TEV |
TEV/LTM Total Rev |
TEV/LTM EBITDA |
TEV/LTM EBIT |
P/Diluted EPS Before Extra |
P/TangBV |
| Arseus NV |
246 |
297 |
1.x |
8.6x |
11.x |
12.9x |
9.4x |
| CONMED Corp. |
888 |
1,099 |
1.5x |
9.4x |
12.9x |
20.7x |
19.2x |
| Hanger Orthopedic Group Inc. |
351 |
789 |
1.2x |
9.2x |
11.3x |
22.8x |
- |
| Johnson & Johnson |
192,990 |
193,262 |
3.x |
10.2x |
11.9x |
16.6x |
11.9x |
| Kyocera Corp. |
1,769,502 |
1,258,424 |
1.x |
5.3x |
8.3x |
16.5x |
1.3x |
| MAKO Surgical Corp. |
137 |
91 |
77.5x |
- |
- |
- |
2.8x |
| NuVasive, Inc. |
1,979 |
1,946 |
11.3x |
- |
- |
- |
12.6x |
| Orthofix International NV |
420 |
697 |
1.4x |
7.9x |
11.9x |
50.6x |
- |
| Sandvik AB |
94,013 |
126,621 |
1.4x |
7.6x |
9.4x |
11.2x |
5.5x |
| Smith & Nephew plc |
4,957 |
6,411 |
1.8x |
6.9x |
9.3x |
16.5x |
70.5x |
| Stryker Corp. |
26,334 |
23,772 |
3.7x |
12.9x |
16.3x |
24.3x |
5.x |
| Synthes Inc. |
16,535 |
16,002 |
5.8x |
14.1x |
17.7x |
27.x |
13.9x |
| United Orthopedic Corp. |
1,039 |
1,007 |
1.5x |
- |
- |
- |
1.5x |
| Wright Medical Group Inc. |
1,175 |
1,141 |
2.8x |
20.7x |
42.3x |
- |
3.2x |
| Zimmer Holdings Inc. |
15,665 |
15,609 |
3.8x |
9.9x |
11.8x |
20.4x |
7.5x |
| |
|
High |
77.5x |
20.7x |
42.3x |
50.6x |
70.5x |
| |
|
Low |
1.x |
5.3x |
8.3x |
11.2x |
1.3x |
| |
|
Mean |
7.9x |
10.2x |
14.5x |
21.8x |
12.6x |
| |
|
Median |
1.8x |
9.3x |
11.8x |
20.4x |
7.5x |
