| Aktualna cena: | 226.85 |
|---|---|
| Wartość godziwa DCF: | - |
| Monte Carlo (mediana scenariuszy): | - |
| Wycena zdyskontowanych dywidend: | - |
| Wycena porównawcza (wskaźnikowa): | 159.7 |
Kliknij poniżej aby rozwinąć i zobaczyć szczegóły
| Kalkulacja wyceny (mln) | |
|---|---|
| Wartość firmy (EV) | - |
| Dług netto | - |
| Gotówka | - |
| Udziały mniejszościowe | - |
| Ilość akcji | - |
| Wartość godziwa firmy | - |
| Wartość godziwa akcji | - |
| Kalkulacja WACC - koszt kapitału | |
|---|---|
| Stopa wolna od ryzyka | - |
| Premia rynkowa | - |
| Beta | - |
| Udział kapitału własnego | - |
| Udział długu | - |
| Koszt kapitału własnego | - |
| Koszt długu | - |
| WACC | - |
| EV/EBITDA TTM | P/E TTM | P/B TTM | |
|---|---|---|---|
| Mediana dla branży | 14.9 | 30.1 | 2.8 |
| Danaher Corporation | 25.9 | 46.0 | 3.2 |
| Mediana / Danaher Corporation | 0.6 | 0.7 | 0.9 |
| Nazwa firmy | Symbol | Kapitalizacja (mln $) | EV/EBITDA | P/E | P/B | Giełda |
|---|---|---|---|---|---|---|
| Humana Inc. | 0J6Z.L | 31,432 | 12.3 | 24.1 | 1.7 | London Stock Exchange |
| Kindly MD, Inc. | KDLY | 68 | -25.1 | -1.1 | 0.2 | Nasdaq |
| McKesson Corporation | 0JZU.L | 100,630 | 22.6 | 34.8 | -51.3 | London Stock Exchange |
| Humasis Co. Ltd. | 205470.KQ | 91 | -4.0 | -3.3 | 0.6 | KOSDAQ |
| Cardinal Health, Inc. | 0HTG.L | 47,207 | 16.8 | 31.7 | -16.4 | London Stock Exchange |
| HCA Healthcare, Inc. | 0J1R.L | 117,866 | 11.3 | 19.3 | -22.1 | London Stock Exchange |
| NeueHealth, Inc. | NEUE | 61 | 3.2 | -0.6 | -0.1 | New York Stock Exchange |
| Envista Holdings Corp | NVST | 3,332 | 11.7 | 231.1 | 1.1 | New York Stock Exchange |
| Stryker Corporation | 0R2S.L | 139,926 | 33.3 | 48.2 | 6.5 | London Stock Exchange |
| Oriola Oyj | 0NES.L | 233 | 4.9 | -8.0 | 1.4 | London Stock Exchange |
| Stratec SE | 0RAR.L | 319 | 8.6 | 19.3 | 1.2 | London Stock Exchange |
| CVS Health Corporation | 0HRS.L | 96,998 | 16.5 | 217.4 | 1.4 | London Stock Exchange |
| Revenio Group Oyj | 0KFH.L | 681 | 18.2 | 32.7 | 5.7 | London Stock Exchange |
| Masimo Corporation | 0JZ2.L | 7,716 | -110.9 | -13.4 | 9.5 | London Stock Exchange |
| Medios AG | 0QB4.L | 430 | 6.0 | 19.6 | 0.7 | London Stock Exchange |
| Cegedim SA | 0DYQ.L | 213 | 4.1 | -9.7 | 0.5 | London Stock Exchange |
| Centene Corporation | 0HVB.L | 18,953 | -6.7 | -3.6 | 0.9 | London Stock Exchange |
| Henry Schein, Inc. | HS2.DE | 10,929 | 12.9 | 23.4 | 2.6 | Frankfurt Stock Exchange |
| Boston Scientific Corporation | 0HOY.L | 145,498 | 34.6 | 54.0 | 6.7 | London Stock Exchange |
| Sartorius Aktiengesellschaft | 0NIQ.L | 16,353 | 24.9 | 131.5 | 6.6 | London Stock Exchange |
| Accuray Incorporated | 0H8I.L | 118 | 10.6 | -66.1 | 1.4 | London Stock Exchange |
| IDEXX Laboratories, Inc. | 0J8P.L | 57,305 | 41.4 | 58.7 | 38.6 | London Stock Exchange |
| Quest Diagnostics Incorporated | 0KSX.L | 20,527 | 12.7 | 21.9 | 2.9 | London Stock Exchange |
| Danaher Corporation | 0R2B.L | 162,544 | 25.9 | 46.0 | 3.2 | London Stock Exchange |
| Medicover AB (publ) | 0RPS.L | 3,662 | 13.4 | 73.6 | 6.8 | London Stock Exchange |
| Metall Zug AG | 0QLX.L | 469 | -178.1 | -28.6 | 1.0 | London Stock Exchange |
| Ypsomed Holding AG | 0QLQ.L | 5,445 | 26.9 | 51.7 | 6.7 | London Stock Exchange |
| DaVita Inc. | 0I7E.L | 8,310 | 9.0 | 11.2 | -14.8 | London Stock Exchange |
| Ascom Holding AG | 0QON.L | 156 | 6.3 | 42.9 | 1.8 | London Stock Exchange |
| Baxter International Inc. | 0QK8.L | 9,612 | 22.3 | -27.9 | 1.3 | London Stock Exchange |
| NIOX Group Plc | NIOX.L | 391 | 21.1 | 56.7 | 4.6 | London Stock Exchange |
| Align Technology, Inc. | 0HCK.L | 11,304 | 15.0 | 30.1 | 2.9 | London Stock Exchange |
| ResMed Inc. | 0KW4.L | 37,377 | 18.7 | 26.1 | 6.1 | London Stock Exchange |
| Intuitive Surgical, Inc. | 0R29.L | 205,554 | 56.6 | 74.7 | 12.1 | London Stock Exchange |
| Becton, Dickinson and Company | 0R19.L | 56,255 | 14.9 | 33.1 | 2.2 | London Stock Exchange |
| Laboratory Corporation of America Holdings | 0JSY.L | 21,470 | 14.0 | 26.1 | 2.6 | London Stock Exchange |
| Universal Health Services, Inc. | 0LJL.L | 14,349 | 8.0 | 11.4 | 2.2 | London Stock Exchange |
| Patterson Companies, Inc. | 0KGB.L | 2,772 | 16.0 | 38.6 | 2.8 | London Stock Exchange |
| Henry Schein, Inc. | 0L3C.L | 8,999 | 12.9 | 23.4 | 2.6 | London Stock Exchange |
| Nexus AG | 0FGL.L | 1,439 | 17.9 | 35.9 | 4.2 | London Stock Exchange |
| Veeva Systems Inc. | 0LO3.L | 39,837 | 42.0 | 46.0 | 5.6 | London Stock Exchange |
| Equasens Société anonyme | 0R9T.L | 753 | 12.7 | 17.5 | 2.8 | London Stock Exchange |
| Hologic, Inc. | 0J5Q.L | 16,734 | 18.8 | 29.7 | 3.3 | London Stock Exchange |
| Elevance Health Inc. | 0HG8.L | 74,117 | 6.7 | 13.8 | 1.7 | London Stock Exchange |
| Phreesia, Inc. | 0A23.L | 1,708 | 165.6 | -50.0 | 4.1 | London Stock Exchange |
| Diamond Biotechnology Co., Ltd | 6815.TWO | 75 | 35.4 | 84.7 | 4.5 | Taiwan Stock Exchange |
| COLTENE Holding AG | 0QP7.L | 390 | 12.3 | 21.9 | 3.5 | London Stock Exchange |
| Teladoc Health, Inc. | 0LDR.L | 1,347 | -55.7 | -6.0 | 1.0 | London Stock Exchange |
| AxoGen, Inc. | 0HKD.L | 1,547 | 71.1 | -627.2 | 12.7 | London Stock Exchange |
| Concentra Group Holdings Parent, Inc. | CON | 2,491 | 9.5 | 17.1 | 6.8 | New York Stock Exchange |
| Guerbet SA | 0ELV.L | 203 | 6.0 | 23.5 | 0.5 | London Stock Exchange |
| LNA Santé S.A. | 0OR2.L | 280 | 7.7 | 11.8 | 0.8 | London Stock Exchange |
| Drägerwerk AG & Co. KGaA | 0MT8.L | 1,350 | 4.9 | 12.9 | 0.9 | London Stock Exchange |
| Coloplast A/S | CBHD.DE | 20,387 | 17.7 | 32.5 | 8.0 | Frankfurt Stock Exchange |
| Medtronic plc | 0Y6X.L | 131,332 | 17.6 | 28.3 | 2.8 | London Stock Exchange |
| Galenica AG | 0ROG.L | 5,687 | 15.8 | 23.8 | 3.2 | London Stock Exchange |
| Xvivo Perfusion AB (publ) | 0RKL.L | 628 | 56.1 | 195.6 | 2.8 | London Stock Exchange |
| Siemens Healthineers AG | 0PMJ.L | 56,747 | 13.5 | 22.7 | 2.7 | London Stock Exchange |
| Medacta Group SA | 0A05.L | 3,753 | 19.6 | 34.9 | 7.8 | London Stock Exchange |