Intellia Therapeutics, Inc.

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 10.53
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): -


Zestawienie wycen spółki z aktualnym kursem akcji

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji Brak danych
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -

WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży - - -
Intellia Therapeutics, Inc. - - -
Mediana / Intellia Therapeutics, Inc. - - -



Pozostałe spółki z branży Medical - Pharmaceuticals
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Camurus AB (publ) 0RD1.L 3,988 75.0 88.6 11.5 London Stock Exchange
Tecan Group AG 0QLN.L 2,647 14.1 31.2 1.5 London Stock Exchange
Bachem Holding AG 0QND.L 5,423 25.6 36.2 3.1 London Stock Exchange
Basilea Pharmaceutica AG 0QNA.L 723 9.2 8.2 7.8 London Stock Exchange
Laboratorios Farmaceuticos Rovi, S.A. 0ILL.L 3,376 13.6 20.9 5.0 London Stock Exchange
Valneva SE 0OB3.L 488 -6.6 -4.7 2.2 London Stock Exchange
Sandoz Group AG 0SAN.L 23,891 29.9 0.0 2.9 London Stock Exchange
Boiron SA 0DTF.L 458 9.1 34.6 1.0 London Stock Exchange
Agios Pharmaceuticals, Inc. 0HB0.L 2,085 3.0 3.1 1.3 London Stock Exchange
Insmed Incorporated 0JAV.L 18,288 -19.2 -17.5 178.4 London Stock Exchange
Walgreens Boots Alliance, Inc. 0LSZ.L 9,911 5.5 -1.6 1.4 London Stock Exchange
Mettler-Toledo International Inc. 0K10.L 25,191 18.7 29.5 -200.8 London Stock Exchange
Sam Chun Dang Pharm. Co., Ltd 000250.KQ 2,573 89.1 -302.9 13.4 KOSDAQ
Cachet Pharmaceutical Co., Ltd. 002462.SZ 547 6.2 29.5 0.9 Shenzhen
Blueprint Medicines Corporation 0HOJ.L 8,295 -63.3 -52.4 23.9 London Stock Exchange
Nektar Therapeutics 0UNL.L 124 -2.5 -39.3 380.1 London Stock Exchange
Santhera Pharmaceuticals Holding AG 0QN1.L 187 -9.5 -3.3 5.0 London Stock Exchange
Verastem, Inc. 0LOV.L 259 -2.2 -1.7 -8.0 London Stock Exchange
Geron Corporation 0IV3.L 901 -7.3 -6.8 3.5 London Stock Exchange
BioMarin Pharmaceutical Inc. 0HNC.L 11,012 15.5 21.0 1.9 London Stock Exchange
Corbus Pharmaceuticals Holdings, Inc. 0SZI.L 98 -2.3 -1.9 0.7 London Stock Exchange
Anavex Life Sciences Corp. 0HFR.L 907 -42.7 -25.5 9.2 London Stock Exchange
Dynavax Technologies Corporation 0IDA.L 1,208 -18.4 -21.3 2.4 London Stock Exchange
Esperion Therapeutics, Inc. 0IIM.L 221 -0.6 -1.5 -0.5 London Stock Exchange
Intellia Therapeutics, Inc. 0JBU.L 1,105 -2.1 -2.1 1.4 London Stock Exchange
Oryzon Genomics S.A. 0RDB.L 246 17.8 -66.1 2.2 London Stock Exchange
Myriad Genetics, Inc. 0K3W.L 515 -7.4 -5.0 0.7 London Stock Exchange
Alibaba Health Information Technology Limited 0241.HK 8,661 59.1 51.3 4.1 HKSE
Supernus Pharmaceuticals, Inc. 0LB2.L 1,796 11.2 28.9 1.7 London Stock Exchange
Biogen Inc. 0R1B.L 19,383 5.7 13.1 1.1 London Stock Exchange
Exelixis, Inc. 0IJO.L 12,215 14.9 20.0 6.0 London Stock Exchange
Emergent BioSolutions Inc. 0IGA.L 382 -1.3 -2.9 0.7 London Stock Exchange
Axsome Therapeutics, Inc. 0HKF.L 5,175 -19.9 -18.5 96.9 London Stock Exchange
Hyundai Bioscience Co., Ltd. 048410.KQ 319 -46.5 -29.4 3.4 KOSDAQ
Incyte Corporation 0J9P.L 13,281 37.2 623.4 3.6 London Stock Exchange
Yixintang Pharmaceutical Group Co., Ltd. 002727.SZ 1,328 17.9 300.6 1.3 Shenzhen
Vetoquinol SA 0O1O.L 1,059 10.4 15.4 1.6 London Stock Exchange
ABIVAX Société Anonyme 0RA9.L 512 -2.9 -2.5 10.9 London Stock Exchange
Neurocrine Biosciences, Inc. 0K6R.L 12,738 23.2 42.1 5.1 London Stock Exchange
OPKO Health, Inc. 0KCS.L 1,075 8.7 -23.4 0.7 London Stock Exchange
Evolus, Inc. 0K16.L 598 -12.3 -10.5 -89.4 London Stock Exchange
Abeona Therapeutics Inc. 0H7R.L 299 -5.4 -4.2 6.1 London Stock Exchange
Thermo Fisher Scientific Inc. 0R0H.L 161,662 12.5 24.9 3.3 London Stock Exchange
Halozyme Therapeutics, Inc. 0J2O.L 6,655 7.6 13.7 13.8 London Stock Exchange
Zoetis Inc. 0M3Q.L 70,525 16.5 28.3 15.3 London Stock Exchange
Alnylam Pharmaceuticals, Inc. 0HD2.L 42,981 -212.4 -153.0 634.4 London Stock Exchange
Amicus Therapeutics, Inc. 0HF9.L 1,865 30.1 -63.9 9.7 London Stock Exchange
Illumina, Inc. 0J8Z.L 15,950 -31.1 -16.6 6.8 London Stock Exchange
Vertex Pharmaceuticals Incorporated 0QZU.L 117,369 -1,586.6 -119.4 7.2 London Stock Exchange
uniQure N.V. 0EE0.L 777 -6.1 -3.5 22.7 London Stock Exchange
Sarepta Therapeutics, Inc. 0L35.L 1,782 -5.9 -7.1 1.6 London Stock Exchange
Editas Medicine, Inc. 0IFK.L 223 -1.8 -0.8 3.4 London Stock Exchange
Ionis Pharmaceuticals, Inc. 0JDI.L 6,900 -14.8 -14.9 14.3 London Stock Exchange
Heron Therapeutics, Inc. 0J4V.L 337 -21.7 -24.9 -10.1 London Stock Exchange
Nanobiotix S.A. 0QAV.L 238 -10.1 -6.0 -9.3 London Stock Exchange
Agilent Technologies, Inc. 0HAV.L 34,464 17.5 27.5 5.7 London Stock Exchange
Aclaris Therapeutics, Inc. 0H8T.L 159 -1.4 -1.1 0.9 London Stock Exchange
Atara Biotherapeutics, Inc. 0HIY.L 55 -5.8 -5.8 -1.7 London Stock Exchange
Regeneron Pharmaceuticals, Inc. 0R2M.L 58,083 11.7 13.0 2.0 London Stock Exchange
Siegfried Holding AG 0QQO.L 5,154 12.6 24.5 4.0 London Stock Exchange
Corcept Therapeutics Incorporated 0I3Q.L 7,656 69.6 56.6 11.0 London Stock Exchange
ZJAMP Group Co., Ltd. 002758.SZ 644 5.0 12.6 1.0 Shenzhen
Sangamo Therapeutics, Inc. 0R1D.L 126 -1.8 -1.5 23.7 London Stock Exchange
Molecular Partners AG 0QXX.L 150 -3.3 -2.0 0.8 London Stock Exchange
Luyan Pharma Co.,Ltd. 002788.SZ 473 -1.4 10.4 1.1 Shenzhen
Iovance Biotherapeutics, Inc. 0JDK.L 581 -1.9 -1.4 0.7 London Stock Exchange
IQVIA Holdings Inc. 0JDM.L 28,510 4.6 21.6 4.8 London Stock Exchange
Waters Corporation 0LTI.L 20,923 19.8 31.7 10.6 London Stock Exchange
Newron Pharmaceuticals S.p.A. 0QOI.L 176 -7.1 -7.4 95.1 London Stock Exchange
AB Science S.A. 0Q77.L 114 -13.1 -10.9 -3.6 London Stock Exchange
AddLife AB (publ) 0REZ.L 2,376 23.1 73.8 4.5 London Stock Exchange
Bonesupport Holding AB (publ) 0RQO.L 1,994 112.6 155.7 25.7 London Stock Exchange
Perrigo Company plc 0Y5E.L 3,760 1.1 -21.1 0.9 London Stock Exchange
Formycon AG 0W4N.L 610 -4.8 -4.1 1.1 London Stock Exchange
TG Therapeutics, Inc. 0VGI.L 5,075 81.5 137.6 22.7 London Stock Exchange
High Tide Inc. 2LYA.F 195 7.5 -38.9 1.9 Frankfurt Stock Exchange
Cawachi Limited 2664.T 427 7.4 12.6 0.5 Tokyo
Cosmo Pharmaceuticals N.V. 0RGI.L 1,331 11.0 15.4 2.1 London Stock Exchange
China Pioneer Pharma Holdings Limited 1345.HK 318 10.7 15.0 2.0 HKSE
Viking Therapeutics, Inc. 0VQA.L 3,430 -18.6 -24.6 3.7 London Stock Exchange
ABL Bio Inc. 298380.KQ 2,235 -43.7 -27.3 21.2 KOSDAQ
ST Pharm Co.,Ltd. 237690.KQ 1,254 34.3 68.5 3.3 KOSDAQ
Cellid, Co., Ltd. 299660.KQ 102 -14.5 -9.7 2.3 KOSDAQ
Inventiva S.A. 0RNK.L 437 -4.2 -1.0 -1.7 London Stock Exchange
AbbVie Inc. 4AB.DU 331,599 18.0 79.0 233.5 Dusseldorf
MatsukiyoCocokara & Co. 3088.T 8,010 12.1 21.5 2.3 Tokyo
COSMOS Pharmaceutical Corporation 3349.T 5,106 12.9 25.1 3.0 Tokyo
Al-Dawaa Medical Services Company 4163.SR 1,788 5.2 17.7 4.5 Saudi
Kusuri No Aoki Holdings Co., Ltd. 3549.T 2,781 10.2 22.9 2.8 Tokyo
Ohki Healthcare Holdings Co.,Ltd. 3417.T 101 0.9 5.5 0.5 Tokyo
Beijing Tong Ren Tang Chinese Medicine Company Limited 3613.HK 943 15.3 14.8 1.8 HKSE
Nahdi Medical Company 4164.SR 4,524 9.7 19.9 6.9 Saudi
Shinnihonseiyaku Co., Ltd. 4931.T 336 21.5 20.9 2.3 Tokyo
Tsuruha Holdings Inc. 3391.T 3,775 14.3 33.6 1.9 Tokyo
Welcia Holdings Co., Ltd. 3141.T 3,634 9.2 36.7 2.2 Tokyo
Qol Holdings Co., Ltd. 3034.T 480 2.8 13.4 1.2 Tokyo
Satudora Holdings Co.,Ltd. 3544.T 80 1.0 16.7 1.2 Tokyo
Create SD Holdings Co., Ltd. 3148.T 1,415 9.3 14.4 1.5 Tokyo
Medical System Network Co., Ltd. 4350.T 102 -1.1 11.7 0.9 Tokyo
Middle East Pharmaceutical Industries Co. 4016.SR 646 20.6 26.9 6.2 Saudi
NIHON CHOUZAI Co.,Ltd. 3341.T 648 4.3 67.4 1.6 Tokyo
BeiGene, Ltd. 688235.SS 32,647 -291.2 -113.6 12.7 Shanghai
Great Tree Pharmacy Co., Ltd. 6469.TWO 667 8.6 28.6 5.8 Taipei Exchange
LBX Pharmacy Chain Joint Stock Company 603883.SS 2,125 4.2 34.0 2.2 Shanghai
YAKUODO HOLDINGS Co., Ltd. 7679.T 312 4.0 10.5 1.2 Tokyo
Shanghai No.1 Pharmacy Co., Ltd. 600833.SS 391 15.2 21.3 2.5 Shanghai
Yifeng Pharmacy Chain Co., Ltd. 603939.SS 4,219 7.4 19.3 2.7 Shanghai
Jointown Pharmaceutical Group Co., Ltd 600998.SS 3,661 5.1 9.0 0.9 Shanghai
Sugi Holdings Co.,Ltd. 7649.T 4,147 11.2 23.3 2.4 Tokyo
Astena Holdings Co., Ltd. 8095.T 132 5.1 -8.4 0.8 Tokyo
Yunnan Jianzhijia Health-Chain Co., Ltd. 605266.SS 424 -0.1 28.6 1.1 Shanghai
Public Joint-Stock Company Pharmacy Chain 36.6 APTK.ME 916 3.9 322.7 -11.2 Moscow Stock Exchange
Anuh Pharma Limited ANUHPHR.BO 127 15.5 22.9 3.3 Bombay Stock Exchange
Ain Holdings Inc. 9627.T 1,331 6.4 19.2 1.4 Tokyo
Genky DrugStores Co., Ltd. 9267.T 845 6.4 18.1 2.4 Tokyo
Sundrug Co.,Ltd. 9989.T 3,623 9.1 17.0 1.9 Tokyo
Bharat Parenterals Limited BPLPHARMA.BO 101 136.8 -63.7 2.4 Bombay Stock Exchange
DocMorris AG DOCM.SW 403 -2.4 -0.8 0.2 Swiss Exchange
Green Cross Health Limited GXH.NZ 76 0.2 10.4 0.8 NZSE
Corporativo Fragua, S.A.B. de C.V. FRAGUAB.MX 2,824 13.2 15.0 2.4 Mexico
Gujarat Themis Biosyn Limited GUJTHEM.BO 447 53.6 78.4 15.4 Bombay Stock Exchange
Harrow Health, Inc. 11.875% Senior Notes due 2027 HROWM 1,132 48.5 -54.5 13.7 NASDAQ Global Market
Harrow Health, Inc. 8.625% Senior Notes due 2026 HROWL 1,165 53.7 -52.4 20.2 NASDAQ Global Market
High Tide Inc. HITI 188 7.3 -36.9 1.8 NASDAQ Capital Market
Jenburkt Pharmaceuticals Limited JENBURPH.BO 71 14.4 19.0 3.5 Bombay Stock Exchange
High Tide Inc. HITI.V 185 6.8 -36.8 1.8 Toronto Stock Exchange Ventures
MedPlus Health Services Limited MEDPLUS.BO 1,218 18.5 69.8 6.0 Bombay Stock Exchange
Kerala Ayurveda Limited KERALAYUR.BO 84 -168.5 -45.9 71.0 Bombay Stock Exchange
Kwality Pharmaceuticals Limited KPL.BO 143 13.7 30.7 4.6 Bombay Stock Exchange
LifeMD, Inc. LFMD 568 220.5 -46.9 -231.5 NASDAQ Global Market
LifeMD, Inc. LFMDP 1,093 220.5 -46.9 -231.5 NASDAQ Global Market
NEUCA S.A. NEU.WA 859 6.8 19.1 2.8 Warsaw Stock Exchange
MedPlus Health Services Limited MEDPLUS.NS 1,219 18.5 69.8 6.0 National Stock Exchange of India
Newron Pharmaceuticals S.p.A. NP5.DE 178 4.2 9.5 103.9 Frankfurt Stock Exchange
PRAVEG LIMITED PRAVEG.BO 152 21.6 79.2 2.6 Bombay Stock Exchange
Oriola Oyj OKDAV.HE 218 10.2 -8.0 1.4 Helsinki
Oriola Oyj OKDBV.HE 218 10.2 -8.0 1.4 Helsinki
Empreendimentos Pague Menos S.A. PGMN3.SA 386 -1.3 18.7 0.7 São Paulo
PetMed Express, Inc. PETS 68 14.9 190.2 0.7 NASDAQ Global Select
OXYGENTA PHARMACEUTICAL LIMITE OXYGENTAPH.BO 51 -42.4 -40.4 -16.2 Bombay Stock Exchange
Raia Drogasil S.A. RADL3.SA 4,819 5.3 21.5 3.9 São Paulo
Selçuk Ecza Deposu Ticaret ve Sanayi A.S. SELEC.IS 1,400 8.5 27.9 2.4 Istanbul Stock Exchange
Redcare Pharmacy NV RDC.DE 2,295 67.6 -42.4 4.0 Frankfurt Stock Exchange
Sastasundar Ventures Limited SASTASUNDR.BO 107 -5.0 -10.0 1.4 Bombay Stock Exchange
Richter Gedeon Vegyészeti Gyár Nyilvánosan Muködo Rt. RICHT.BD 5,493 5.2 7.8 1.4 Budapest
Shree Ganesh Remedies Limited SGRL.BO 89 18.2 32.9 5.2 Bombay Stock Exchange
Sastasundar Ventures Limited SASTASUNDR.NS 107 -5.0 -10.0 1.4 National Stock Exchange of India
Shukra Pharmaceuticals Limited SHUKRAPHAR.BO 89 43.5 8.0 1.2 Bombay Stock Exchange
SUDARSHAN PHARMA INDUSTRIES LI SUDARSHAN.BO 85 14.0 4.5 0.6 Bombay Stock Exchange
Walgreens Boots Alliance, Inc. W8A.DE 9,845 7.6 -1.7 1.4 Frankfurt Stock Exchange
111, Inc. YI 64 200.8 -6.7 -0.7 NASDAQ Global Market
Walgreens Boots Alliance, Inc. WBA 9,928 5.5 -1.6 1.4 NASDAQ Global Select
Vikram Thermo (India) Limited VIKRAMTH.BO 57 21.6 60.0 4.0 Bombay Stock Exchange
Almujtama Alraida Medical Co. 9592.SR 81 1.4 38.6 2.3 Saudi
HEARTSEED INC 219A.T 433 -125.1 -108.0 9.9 Tokyo