Diagnostics - Comparable Company Analysis



Company Name Market Cap TEV TEV/LTM Total Rev TEV/LTM EBITDA TEV/LTM EBIT P/Diluted EPS Before Extra P/TangBV
Abbott Laboratories 85,958 95,351 4 15x 20x 24x 45x
Affymetrix Inc. 1,136 1,078 3 20x 50x 94x 3x
Agilent Technologies Inc. 10,823 11,392 2 14x 18x 19x 5x
Albany Molecular Research Inc. 374 271 1 10x 23x 43x 1x
American Medical Alert Corp. 50 55 2 9x 24x 31x 6x
Analogic Corporation 895 655 2 18x 28x 31x 2x
Angeion Corp. 32 25 1 9x 16x 33x 2x
ATRION Corp. 191 187 2 8x 10x 14x 3x
Beckman Coulter Inc. 3,990 4,898 2 9x 15x 19x 25x
Becton, Dickinson and Company 21,504 21,750 3 12x 16x 23x 6x
Bio-Rad Laboratories Inc. 2,375 2,643 2 13x 19x 26x 5x
Bruker Corporation 2,418 2,383 4 35x 44x 50x 7x
Cantel Medical Corp. 185 238 1 8x 13x 23x 20x
Charles River Laboratories International Inc. 3,870 4,143 3 13x 18x 25x 7x
Clinical Data, Inc. 380 310 5 - - - 5x
Criticare Systems Inc. 66 60 2 47x 70x 50x 4x
Datascope Corp. 620 577 1 10x 16x 22x 2x
DexCom, Inc. 121 119 26 - - - 16x
Digene Corp. 1,490 1,298 7 36x 44x 75x 6x
Digirad Corporation 50 19 0 9x - - 1x
eResearchTechnology Inc. 569 523 5 14x 23x 38x 7x
Gen-Probe Inc. 2,550 2,117 5 16x 21x 30x 4x
Genomic Health Inc. 509 446 7 - - - 7x
Given Imaging Ltd. 462 404 4 - - 33x 4x
GSI Group Inc. 350 179 1 4x 7x 19x 1x
Haemonetics Corp. 1,524 1,420 3 14x 19x 28x 4x
Hansen Medical, Inc. 318 273 27 - - - 6x
HemoSense, Inc. 233 225 8 - - - 18x
Hologic Inc. 7,317 9,199 10 34x 43x - -
ICON plc 1,716 1,689 3 19x 24x 32x 7x
IDEXX Laboratories Inc. 2,953 2,972 3 16x 20x 33x 15x
Innogenetics NV 118 141 3 - - - 36x
Inverness Medical Innovations Inc. 2,178 3,149 4 20x 52x - -
Invitrogen Corp. 3,799 4,283 3 13x 23x 30x -
IRIS International Inc. 227 204 2 18x 23x 30x 3x
Life Sciences Research Inc. 329 368 2 9x 12x - -
Nanosphere, Inc. 173 58 50 - - - 1x
Nektar Therapeutics 619 475 2 - - - 5x
Nordson Corp. 1,780 2,104 2 11x 13x 19x -
Novadaq Technologies Inc. 120 97 12 - - - 4x
Noveko International Inc. 325 318 24 - - - 17x
Nymox Pharmaceutical Corporation 156 156 - - - - -
OSI Systems, Inc. 399 452 1 16x 45x 42x 2x
Pall Corp. 4,539 4,786 2 10x 15x 22x 4x
Parexel International Corp. 1,469 1,469 1 14x 21x 32x 8x
PerkinElmer Inc. 2,734 3,047 2 12x 18x 21x -
QMed Inc. 2 -4 - - - - 2x
Quest Diagnostics Inc. 8,690 12,063 2 9x 11x 16x -
Quidel Corp. 530 492 4 17x 25x 39x 6x
SonoSite Inc. 433 350 2 40x 79x 64x 2x
Techne Corp. 2,560 2,372 10 17x 18x 28x 6x
Thermo Fisher Scientific, Inc. 22,707 24,263 2 13x 23x 31x -
Vascular Solutions Inc. 96 91 2 21x 31x - 8x
Volcano Corporation 528 339 3 - - - 2x
Waters Corp. 5,291 5,482 4 14x 16x 20x 31x
      High 47x 79x 94x 45x
      Low 4x 7x 14x 1x
      Mean 16x 26x 33x 8x
      Median 14x 21x 30x 5x