Logo Spółki Beijing Tong Ren Tang Chinese Medicine Company Limited


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 9.06
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 11.9

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 -
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

Brak danych DDM

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 12.4 23.7 2.1
Beijing Tong Ren Tang Chinese Medicine Company Limited 9.7 14.4 1.8
Mediana / Beijing Tong Ren Tang Chinese Medicine Company Limited 1.3 1.6 1.1
Pozostałe spółki z branży Medical - Pharmaceuticals
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
AddLife AB (publ) 0REZ.L 2,324 26.1 58.2 4.3 London Stock Exchange
Boiron SA 0DTF.L 625 8.7 27.6 1.4 London Stock Exchange
Insmed Incorporated 0JAV.L 43,645 -40.5 -36.5 46.5 London Stock Exchange
Cachet Pharmaceutical Co., Ltd. 002462.SZ 635 9.6 63.2 1.0 Shenzhen
Esperion Therapeutics, Inc. 0IIM.L 739 -28.4 -7.5 -1.6 London Stock Exchange
Alibaba Health Information Technology Limited 0241.HK 11,246 52.7 56.5 5.0 HKSE
Welcia Holdings Co., Ltd. 3141.T 4,224 11.8 36.0 2.6 Tokyo
Transgene S.A. 0OCQ.L 142 -3.3 -3.3 -33.7 London Stock Exchange
Medical System Network Co., Ltd. 4350.T 96 4.8 12.7 0.9 Tokyo
Inventiva S.A. 0RNK.L 562 -2.0 -1.2 -40.2 London Stock Exchange
Astena Holdings Co., Ltd. 8095.T 119 15.2 -9.5 0.7 Tokyo
BeiGene, Ltd. 688235.SS 41,307 3,629.7 -21.3 1.2 Shanghai
Ohki Healthcare Holdings Co.,Ltd. 3417.T 125 6.4 6.9 0.6 Tokyo
Incyte Corporation 0J9P.L 19,950 11.1 17.2 4.4 London Stock Exchange
OPKO Health, Inc. 0KCS.L 1,020 22.5 -7.4 0.8 London Stock Exchange
Editas Medicine, Inc. 0IFK.L 207 -0.6 -0.9 10.6 London Stock Exchange
Ionis Pharmaceuticals, Inc. 0JDI.L 12,887 -97.7 -51.2 21.5 London Stock Exchange
Heron Therapeutics, Inc. 0J4V.L 204 53.0 -191.9 -6.6 London Stock Exchange
Walgreens Boots Alliance, Inc. W8A.DE 10,365 -11.5 -1.6 1.4 Frankfurt Stock Exchange
Blueprint Medicines Corporation 0HOJ.L 6,276 -63.8 -52.9 24.1 London Stock Exchange
Nektar Therapeutics 0UNL.L 1,142 -13.6 -8.9 14.5 London Stock Exchange
Shinnihonseiyaku Co., Ltd. 4931.T 269 5.9 17.2 2.0 Tokyo
Ain Holdings Inc. 9627.T 1,587 7.8 25.8 1.7 Tokyo
Raia Drogasil S.A. RADL3.SA 7,216 14.2 30.7 5.9 São Paulo
ST Pharm Co.,Ltd. 237690.KQ 1,615 29.5 79.7 4.6 KOSDAQ
Aclaris Therapeutics, Inc. 0H8T.L 319 -5.0 -2.6 2.7 London Stock Exchange
LifeMD, Inc. LFMD 169 15.8 -35.1 134.5 NASDAQ Global Market
Selçuk Ecza Deposu Ticaret ve Sanayi A.S. SELEC.IS 1,001 7.6 33.1 1.6 Istanbul Stock Exchange
Camurus AB (publ) 0RD1.L 3,822 32.0 46.1 8.7 London Stock Exchange
MatsukiyoCocokara & Co. 3088.T 7,298 9.7 20.3 2.2 Tokyo
Beijing Tong Ren Tang Chinese Medicine Company Limited 3613.HK 974 10.0 14.8 1.9 HKSE
Perrigo Company plc 0Y5E.L 1,866 2.8 -35.7 0.4 London Stock Exchange
Supernus Pharmaceuticals, Inc. 0LB2.L 2,515 -2,727.0 -134.9 0.0 London Stock Exchange
MedPlus Health Services Limited MEDPLUS.BO 1,079 24.2 49.8 5.3 Bombay Stock Exchange
Yixintang Pharmaceutical Group Co., Ltd. 002727.SZ 1,081 30.4 93.3 1.0 Shenzhen
Shanghai No.1 Pharmacy Co., Ltd. 600833.SS 436 32.2 65.3 2.8 Shanghai
Evolus, Inc. 0K16.L 398 -18.9 -7.6 -15.4 London Stock Exchange
Alnylam Pharmaceuticals, Inc. 0HD2.L 61,418 331.3 1,382.3 257.5 London Stock Exchange
Amicus Therapeutics, Inc. 0HF9.L 2,919 92.5 154.1 13.3 London Stock Exchange
Newron Pharmaceuticals S.p.A. 0QOI.L 450 12.3 15.9 254.4 London Stock Exchange
Tecan Group AG 0QLN.L 2,111 13.9 28.0 1.4 London Stock Exchange
Great Tree Pharmacy Co., Ltd. 6469.TWO 476 11.6 20.3 3.9 Taipei Exchange
Nahdi Medical Company 4164.SR 3,475 8.6 15.6 4.8 Saudi
Santhera Pharmaceuticals Holding AG 0QN1.L 194 -6.6 -2.4 -60.6 London Stock Exchange
Shukra Pharmaceuticals Limited SHUKRAPHAR.BO 193 98.5 204.2 32.9 Bombay Stock Exchange
Richter Gedeon Vegyészeti Gyár Nyilvánosan Muködo Rt. RICHT.BD 5,350 4.4 8.1 1.4 Budapest
Sangamo Therapeutics, Inc. 0R1D.L 172 -2.5 -1.9 6.5 London Stock Exchange
Bonesupport Holding AB (publ) 0RQO.L 1,321 55.8 83.4 15.2 London Stock Exchange
Walgreens Boots Alliance, Inc. 0LSZ.L 10,338 -11.5 -1.6 1.4 London Stock Exchange
Verastem, Inc. 0LOV.L 639 -3.3 -4.1 19.5 London Stock Exchange
Corbus Pharmaceuticals Holdings, Inc. 0SZI.L 133 -1.9 -2.2 1.3 London Stock Exchange
BioMarin Pharmaceutical Inc. 0HNC.L 10,247 13.1 20.6 1.8 London Stock Exchange
Anavex Life Sciences Corp. 0HFR.L 399 -4.2 -6.8 4.1 London Stock Exchange
Intellia Therapeutics, Inc. 0JBU.L 998 -2.4 -2.2 1.4 London Stock Exchange
Biogen Inc. 0R1B.L 26,786 8.4 16.6 1.5 London Stock Exchange
China Pioneer Pharma Holdings Limited 1345.HK 308 11.0 21.8 2.1 HKSE
Viking Therapeutics, Inc. 0VQA.L 4,368 -14.8 -17.4 6.1 London Stock Exchange
Thermo Fisher Scientific Inc. 0R0H.L 216,546 23.2 34.0 4.4 London Stock Exchange
Illumina, Inc. 0J8Z.L 19,576 17.0 29.2 8.6 London Stock Exchange
Zoetis Inc. 0M3Q.L 53,191 13.5 21.4 10.5 London Stock Exchange
Vertex Pharmaceuticals Incorporated 0QZU.L 117,975 24.7 31.7 4.7 London Stock Exchange
uniQure N.V. 0EE0.L 1,161 -4.3 -5.3 7.0 London Stock Exchange
Atara Biotherapeutics, Inc. 0HIY.L 104 7.5 31.8 -5.0 London Stock Exchange
Agilent Technologies, Inc. 0HAV.L 41,570 61.7 100.1 6.4 London Stock Exchange
Regeneron Pharmaceuticals, Inc. 0R2M.L 74,830 14.1 17.7 2.6 London Stock Exchange
Molecular Partners AG 0QXX.L 157 -0.7 -1.9 1.2 London Stock Exchange
Siegfried Holding AG 0QQO.L 3,914 12.7 20.9 3.1 London Stock Exchange
Corcept Therapeutics Incorporated 0I3Q.L 8,920 123.4 84.8 14.1 London Stock Exchange
IQVIA Holdings Inc. 0JDM.L 37,953 15.3 30.5 6.4 London Stock Exchange
AB Science S.A. 0Q77.L 90 -13.2 -7.8 -2.6 London Stock Exchange
Photocure ASA 0IMT.L 170 28.6 -250.0 3.7 London Stock Exchange
NEUCA S.A. NEU.WA 1,010 10.1 28.1 3.6 Warsaw Stock Exchange
COSMOS Pharmaceutical Corporation 3349.T 3,816 9.1 19.1 2.3 Tokyo
Sastasundar Ventures Limited SASTASUNDR.BO 108 -5.4 -9.9 1.2 Bombay Stock Exchange
Myriad Genetics, Inc. 0K3W.L 673 -2.1 -1.7 1.8 London Stock Exchange
Emergent BioSolutions Inc. 0IGA.L 652 4.9 8.3 1.1 London Stock Exchange
Exelixis, Inc. 0IJO.L 11,896 13.6 17.6 5.5 London Stock Exchange
Axsome Therapeutics, Inc. 0HKF.L 7,421 -34.3 -32.5 102.8 London Stock Exchange
Sastasundar Ventures Limited SASTASUNDR.NS 109 -5.4 -9.9 1.2 National Stock Exchange of India
Newron Pharmaceuticals S.p.A. NP5.DE 451 12.3 15.9 254.4 Frankfurt Stock Exchange
Neurocrine Biosciences, Inc. 0K6R.L 15,348 23.4 36.1 5.1 London Stock Exchange
Qol Holdings Co., Ltd. 3034.T 554 5.2 14.6 1.7 Tokyo
Walgreens Boots Alliance, Inc. WBA 10,369 -11.5 -1.6 1.4 NASDAQ Global Select
Middle East Pharmaceutical Industries Co. 4016.SR 644 19.9 26.2 6.3 Saudi
Corporativo Fragua, S.A.B. de C.V. FRAGUAB.MX 2,870 5.1 11.2 2.1 Mexico
DocMorris AG DOCM.SW 324 -6.9 -1.3 0.3 Swiss Exchange
Al-Dawaa Medical Services Company 4163.SR 1,244 7.5 12.6 3.0 Saudi
Agios Pharmaceuticals, Inc. 0HB0.L 1,582 -3.6 -4.0 1.3 London Stock Exchange
LBX Pharmacy Chain Joint Stock Company 603883.SS 1,713 17.3 29.5 1.8 Shanghai
Green Cross Health Limited GXH.NZ 92 4.7 10.0 1.0 NZSE
Leafly Holdings, Inc. LFLY 115 -113.0 -21.8 -6.7 NASDAQ Global Market
Empreendimentos Pague Menos S.A. PGMN3.SA 672 6.7 18.8 1.3 São Paulo
Komipharm International Co., Ltd. 041960.KQ 324 32.7 116.2 7.0 KOSDAQ
Dynavax Technologies Corporation 0IDA.L 1,286 -42.4 -24.6 2.7 London Stock Exchange
Oryzon Genomics S.A. 0RDB.L 284 959.5 -51.3 1.8 London Stock Exchange
Harrow Health, Inc. 11.875% Senior Notes due 2027 HROWM 1,344 58.3 -150.3 33.9 NASDAQ Global Market
Nanobiotix S.A. 0QAV.L 1,034 -12.6 -12.2 -12.7 London Stock Exchange
LifeMD, Inc. LFMDP 1,006 15.8 -35.1 134.5 NASDAQ Global Market
Luyan Pharma Co.,Ltd. 002788.SZ 598 17.8 13.7 1.3 Shenzhen
Yifeng Pharmacy Chain Co., Ltd. 603939.SS 3,999 14.1 17.2 2.6 Shanghai
NIHON CHOUZAI Co.,Ltd. 3341.T 751 9.6 52.0 2.0 Tokyo
Yunnan Jianzhijia Health-Chain Co., Ltd. 605266.SS 422 8.7 23.4 1.2 Shanghai
Waters Corporation 0LTI.L 23,423 25.3 37.0 10.3 London Stock Exchange
OncoCyte Corporation 0KCC.L 151 -2.1 -0.0 1.8 London Stock Exchange
Valneva SE 0OB3.L 753 -16.8 -9.3 3.4 London Stock Exchange
Oriola Oyj OKDBV.HE 216 4.9 -8.0 1.4 Helsinki
Bachem Holding AG 0QND.L 5,053 21.6 30.4 3.0 London Stock Exchange
Mettler-Toledo International Inc. 0K10.L 29,376 26.3 36.4 -116.8 London Stock Exchange
ABIVAX Société Anonyme 0RA9.L 8,641 -39.8 -30.6 -123.9 London Stock Exchange
Satudora Holdings Co.,Ltd. 3544.T 72 9.5 14.7 1.2 Tokyo
ABL Bio Inc. 298380.KQ 6,280 -522.6 -154.3 51.9 KOSDAQ
SUDARSHAN PHARMA INDUSTRIES LI SUDARSHAN.BO 71 21.4 45.2 4.5 Bombay Stock Exchange
ZJAMP Group Co., Ltd. 002758.SZ 714 7.0 13.0 1.1 Shenzhen
Iovance Biotherapeutics, Inc. 0JDK.L 727 -1.8 -1.9 1.2 London Stock Exchange
Cellid, Co., Ltd. 299660.KQ 67 -14.9 -5.0 0.7 KOSDAQ
High Tide Inc. HITI.V 220 12.4 -29.2 2.1 Toronto Stock Exchange Ventures
Redcare Pharmacy NV RDC.DE 1,471 32.4 -36.2 2.6 Frankfurt Stock Exchange
AbbVie Inc. 4AB.DU 398,515 36.6 168.5 -151.6 Dusseldorf
Public Joint-Stock Company Pharmacy Chain 36.6 APTK.ME 847 12.6 250.0 1.4 Moscow Stock Exchange
MedPlus Health Services Limited MEDPLUS.NS 1,079 24.2 49.8 5.3 National Stock Exchange of India
Geron Corporation 0IV3.L 824 -17.8 -9.8 3.5 London Stock Exchange
Formycon AG 0W4N.L 518 -3.5 -2.5 1.1 London Stock Exchange
Anuh Pharma Limited ANUHPHR.BO 92 11.9 17.9 2.5 Bombay Stock Exchange
Hyundai Bioscience Co., Ltd. 048410.KQ 372 -47.5 -22.7 4.4 KOSDAQ
Abeona Therapeutics Inc. 0H7R.L 233 2.2 3.3 1.6 London Stock Exchange
Genky DrugStores Co., Ltd. 9267.T 964 11.3 21.9 2.9 Tokyo
Oriola Oyj OKDAV.HE 216 4.9 -8.0 1.4 Helsinki
Sandoz Group AG 0SAN.L 30,986 48.3 136.5 3.5 London Stock Exchange
YAKUODO HOLDINGS Co., Ltd. 7679.T 264 5.9 9.8 1.1 Tokyo
Harrow Health, Inc. 8.625% Senior Notes due 2026 HROWL 1,367 58.3 -150.3 33.9 NASDAQ Global Market
Vetoquinol SA 0O1O.L 1,031 6.6 14.7 1.6 London Stock Exchange
Fredun Pharmaceuticals Limited FREDUN.BO 100 14.9 40.8 6.5 Bombay Stock Exchange
Sugi Holdings Co.,Ltd. 7649.T 4,233 10.0 16.1 2.4 Tokyo
Vikram Thermo (India) Limited VIKRAMTH.BO 58 11.5 16.5 4.3 Bombay Stock Exchange
Basilea Pharmaceutica AG 0QNA.L 794 9.2 10.0 6.3 London Stock Exchange
Cawachi Limited 2664.T 421 4.1 14.1 0.6 Tokyo
Cosmo Pharmaceuticals N.V. 0RGI.L 1,799 19.8 28.1 3.4 London Stock Exchange
High Tide Inc. HITI 221 12.4 -29.2 2.1 NASDAQ Capital Market
Halozyme Therapeutics, Inc. 0J2O.L 7,467 10.7 14.1 16.6 London Stock Exchange
Sarepta Therapeutics, Inc. 0L35.L 2,205 -14.6 -7.7 1.7 London Stock Exchange
Jointown Pharmaceutical Group Co., Ltd 600998.SS 3,645 13.9 9.2 0.9 Shanghai
Sundrug Co.,Ltd. 9989.T 3,218 7.7 16.0 1.9 Tokyo
PRAVEG LIMITED PRAVEG.BO 78 13.9 91.5 1.6 Bombay Stock Exchange
Laboratorios Farmaceuticos Rovi, S.A. 0ILL.L 3,570 15.5 23.2 5.4 London Stock Exchange
Kusuri No Aoki Holdings Co., Ltd. 3549.T 2,512 11.2 22.8 2.8 Tokyo
Sam Chun Dang Pharm. Co., Ltd 000250.KQ 3,411 121.6 -333.0 20.3 KOSDAQ
Shree Ganesh Remedies Limited SGRL.BO 65 15.8 28.9 3.8 Bombay Stock Exchange
Create SD Holdings Co., Ltd. 3148.T 1,356 6.6 15.0 1.5 Tokyo
Kwality Pharmaceuticals Limited KPL.BO 103 10.8 22.1 3.7 Bombay Stock Exchange
Jenburkt Pharmaceuticals Limited JENBURPH.BO 54 10.5 15.3 2.8 Bombay Stock Exchange
TG Therapeutics, Inc. 0VGI.L 5,418 55.7 80.7 17.7 London Stock Exchange
Almujtama Alraida Medical Co. 9592.SR 77 4.4 28.5 2.0 Saudi
Tsuruha Holdings Inc. 3391.T 879 1.5 4.9 0.5 Tokyo
Gujarat Themis Biosyn Limited GUJTHEM.BO 459 62.1 92.0 16.8 Bombay Stock Exchange
HEARTSEED INC 219A.T 266 56.7 79.6 5.7 Tokyo
Bharat Parenterals Limited BPLPHARMA.BO 83 36.0 -132.9 2.3 Bombay Stock Exchange