Paying users zone. Data is covered by 
.
Get 1 month access to Express Scripts Holding Co. for $13.99, or
get full access to entire website for at least 3 months from $49.99.
We accept:
This company is transferred to the archive: financial data is no longer updated!
Express Scripts Holding Co. (ESRX)
Enterprise Value to FCFF (EV/FCFF)
Difficulty: Intermediate
Free Cash Flow to The Firm (FCFF)
Express Scripts Holding Co., FCFF calculation
USD $ in thousands
Based on: 10-K (filing date: 2018-02-27), 10-K (filing date: 2017-02-14), 10-K (filing date: 2016-02-16), 10-K (filing date: 2015-02-23), 10-K (filing date: 2014-02-20).
| Item | Description | The company |
|---|---|---|
| FCFF | Free cash flow to the firm is the cash flow available to the Express Scripts Holding Co.’s suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. | Express Scripts Holding Co.’s FCFF increased from 2015 to 2016 and from 2016 to 2017. |
Interest Paid, Net of Tax
Express Scripts Holding Co., interest paid, net of tax calculation
USD $ in thousands
Based on: 10-K (filing date: 2018-02-27), 10-K (filing date: 2017-02-14), 10-K (filing date: 2016-02-16), 10-K (filing date: 2015-02-23), 10-K (filing date: 2014-02-20).
2 2017 Calculation
Cash paid during the year for interest, tax = Cash paid during the year for interest × EITR
= × =
Enterprise Value to FCFF Ratio, Current
Express Scripts Holding Co., current EV/FCFF calculation, comparison to benchmarks
| Selected Financial Data (USD $ in thousands) | |
| Enterprise value (EV) | |
| Free cash flow to the firm (FCFF) | |
| Ratio | |
| EV/FCFF | |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| Becton, Dickinson & Co. | |
| Intuitive Surgical Inc. | |
| Medtronic PLC | |
| Stryker Corp. | |
| Thermo Fisher Scientific Inc. | |
| UnitedHealth Group Inc. | |
| EV/FCFF, Sector | |
| Health Care Equipment & Services | |
| EV/FCFF, Industry | |
| Health Care | |
Based on: 10-K (filing date: 2018-02-27).
1 Click competitor name to see calculations.
If company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Express Scripts Holding Co., historical EV/FCFF calculation, comparison to benchmarks
| Dec 31, 2017 | Dec 31, 2016 | Dec 31, 2015 | Dec 31, 2014 | Dec 31, 2013 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (USD $ in thousands) | ||||||
| Enterprise value (EV)1 | |
|
|
|
|
|
| Free cash flow to the firm (FCFF)2 | |
|
|
|
|
|
| Ratio | ||||||
| EV/FCFF3 | |
|
|
|
|
|
| Benchmarks | ||||||
| EV/FCFF, Competitors4 | ||||||
| Becton, Dickinson & Co. | |
|
|
|
|
|
| Intuitive Surgical Inc. | |
|
|
|
|
|
| Medtronic PLC | |
|
|
|
|
|
| Stryker Corp. | |
|
|
|
|
|
| Thermo Fisher Scientific Inc. | |
|
|
|
|
|
| UnitedHealth Group Inc. | |
|
|
|
|
|
| EV/FCFF, Sector | ||||||
| Health Care Equipment & Services | |
|
|
|
|
|
| EV/FCFF, Industry | ||||||
| Health Care | |
|
|
|
|
|
Based on: 10-K (filing date: 2018-02-27), 10-K (filing date: 2017-02-14), 10-K (filing date: 2016-02-16), 10-K (filing date: 2015-02-23), 10-K (filing date: 2014-02-20).
3 2017 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =
4 Click competitor name to see calculations.
| Ratio | Description | The company |
|---|---|---|
| EV/FCFF | Enterprise value to free cash flow to the firm is whole company valuation indicator. | Express Scripts Holding Co.’s EV/FCFF ratio declined from 2015 to 2016 and from 2016 to 2017. |