Switch to:
Express Scripts (NAS:ESRX)
Enterprise Value
$66,301 Mil (As of Dec. 2013)

Think of enterprise value as the theoretical takeover price. It is more comprehensive than market capitalization (market cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash and cash equivalents.

EV/EBIT ratio is calculated as enterprise value divided by its EBIT. As of today, Express Scripts's enterprise value is $67,000 Mil. Express Scripts's operating income for the trailing twelve months (TTM) ended in Dec. 2013 was $3,537 Mil. Therefore, Express Scripts's EV/EBIT ratio for today is 18.95.

EV/EBITDA ratio is calculated as enterprise value divided by its EBITDA. As of today, Express Scripts's enterprise value is $67,000 Mil. Express Scripts's earnings before depreciation and amortization for the trailing twelve months (TTM) ended in Dec. 2013 was $6,058 Mil. Therefore, Express Scripts's EV/EBITDA ratio for today is 11.06.

EV/Revenue ratio is calculated as enterprise value divided by its Revenue. As of today, Express Scripts's enterprise value is $67,000 Mil. Express Scripts's revenue for the trailing twelve months (TTM) ended in Dec. 2013 was $104,185 Mil. Therefore, Express Scripts's EV/Revenue ratio for today is 0.64.


Definition

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash and cash equivalents.

Express Scripts's Enterprise Value for the fiscal year that ended in Dec. 2013 is calculated as

Enterprise Value (A: Dec. 2013 )
=Market Cap+Preferred Stock+Long-Term Debt
=54337.664+0+12363
+Short-Term Debt Without Lease+Minority Interest-Cash and Cash Equivalents
+1584+7.4-1991.4
=66,301

Express Scripts's Enterprise Value for the quarter that ended in Dec. 2013 is calculated as

Enterprise Value (Q: Dec. 2013 )
=Market Cap+Preferred Stock+Long-Term Debt
=54337.664+0+12363
+Short-Term Debt Without Lease+Minority Interest-Cash and Cash Equivalents
+1584+7.4-1991.4
=66,301

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of enterprise value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV/EBIT ratio is calculated as enterprise value divided by its EBIT.

Express Scripts's EV/EBIT for today is

EV/EBIT ratio=Enterprise Value (Today)/Operating Income (TTM)
=66999.550/3536.5
=18.95

Express Scripts's current Enterprise Value is $67,000 Mil.
Express Scripts's Operating Income for the trailing twelve months (TTM) ended in Dec. 2013 was 841.9 (Mar. 2013 ) + 990.3 (Jun. 2013 ) + 875.5 (Sep. 2013 ) + 828.8 (Dec. 2013 ) = $3,537 Mil.

2. EV/EBITDA ratio is calculated as enterprise value divided by its EBITDA.

Express Scripts's EV/EBITDA for today is:

Express Scripts's current Enterprise Value is $67,000 Mil.
Express Scripts's Earnings Before Depreciation and Amortization for the trailing twelve months (TTM) ended in Dec. 2013 was 1453.9 (Mar. 2013 ) + 1608 (Jun. 2013 ) + 1521.3 (Sep. 2013 ) + 1475 (Dec. 2013 ) = $6,058 Mil.

3. EV/Revenue ratio is calculated as enterprise value divided by its Revenue.

Express Scripts's EV/Revenue for today is:

EV/Revenue ratio=Enterprise Value (Today)/Revenue (TTM)
=66999.550/104185
=0.64

Express Scripts's current Enterprise Value is $67,000 Mil.
Express Scripts's Earnings Before Depreciation and Amortization for the trailing twelve months (TTM) ended in Dec. 2013 was 26063 (Mar. 2013 ) + 26425 (Jun. 2013 ) + 25915.6 (Sep. 2013 ) + 25781.4 (Dec. 2013 ) = $104,185 Mil.

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Related Terms

Market Cap, Preferred Stock, Long-Term Debt, Cash and Cash Equivalents


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Express Scripts Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
ev 6,07613,23711,01720,04114,83526,52830,51224,11457,31066,301

Express Scripts Quarterly Data

Sep11Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13
ev 20,96224,11428,27562,02266,58257,31059,57263,21762,20766,301
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Hide