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	11.4	24.5	2.1
Beijing Tong Ren Tang Chinese Medicine Company Limited	14.8	14.2	1.7
Mediana / Beijing Tong Ren Tang Chinese Medicine Company Limited	0.8	1.7	1.2

---

Pozostałe spółki z branży Medical - Pharmaceuticals

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
AddLife AB (publ)	0REZ.L	2,347	22.6	72.2	4.4	London Stock Exchange
Camurus AB (publ)	0RD1.L	3,637	67.9	80.6	10.5	London Stock Exchange
Bonesupport Holding AB (publ)	0RQO.L	1,852	103.9	143.5	23.7	London Stock Exchange
Bachem Holding AG	0QND.L	5,502	25.9	36.6	3.2	London Stock Exchange
Laboratorios Farmaceuticos Rovi, S.A.	0ILL.L	3,191	13.2	20.3	4.9	London Stock Exchange
Valneva SE	0OB3.L	477	-6.3	-4.6	2.1	London Stock Exchange
Sandoz Group AG	0SAN.L	22,930	28.4	0.0	2.8	London Stock Exchange
Boiron SA	0DTF.L	461	9.1	34.7	1.0	London Stock Exchange
Agios Pharmaceuticals, Inc.	0HB0.L	1,949	2.8	2.9	1.2	London Stock Exchange
Insmed Incorporated	0JAV.L	20,106	-20.8	-18.9	193.2	London Stock Exchange
Walgreens Boots Alliance, Inc.	0LSZ.L	9,791	6.5	-1.7	1.4	London Stock Exchange
Mettler-Toledo International Inc.	0K10.L	24,472	18.2	28.8	-196.2	London Stock Exchange
Sam Chun Dang Pharm. Co., Ltd	000250.KQ	2,854	175.0	-338.5	13.9	KOSDAQ
Cachet Pharmaceutical Co., Ltd.	002462.SZ	540	6.1	29.1	0.9	Shenzhen
Blueprint Medicines Corporation	0HOJ.L	8,290	-63.3	-52.4	23.8	London Stock Exchange
Nektar Therapeutics	0UNL.L	124	-2.5	-38.8	375.4	London Stock Exchange
Verastem, Inc.	0LOV.L	260	-2.2	-1.7	-7.6	London Stock Exchange
Geron Corporation	0IV3.L	900	-7.9	-7.4	3.8	London Stock Exchange
BioMarin Pharmaceutical Inc.	0HNC.L	10,458	14.8	19.9	1.8	London Stock Exchange
Corbus Pharmaceuticals Holdings, Inc.	0SZI.L	98	-2.3	-1.9	0.8	London Stock Exchange
Anavex Life Sciences Corp.	0HFR.L	814	-38.4	-22.6	8.2	London Stock Exchange
Dynavax Technologies Corporation	0IDA.L	1,178	-17.6	-20.6	2.3	London Stock Exchange
Esperion Therapeutics, Inc.	0IIM.L	210	-0.3	-1.4	-0.5	London Stock Exchange
Intellia Therapeutics, Inc.	0JBU.L	888	-1.9	-1.9	1.3	London Stock Exchange
Oryzon Genomics S.A.	0RDB.L	241	17.5	-64.9	2.1	London Stock Exchange
Myriad Genetics, Inc.	0K3W.L	458	-6.5	-4.6	0.7	London Stock Exchange
Alibaba Health Information Technology Limited	0241.HK	9,215	63.5	55.7	4.4	HKSE
Supernus Pharmaceuticals, Inc.	0LB2.L	1,829	11.1	28.6	1.7	London Stock Exchange
Biogen Inc.	0R1B.L	18,496	5.4	12.5	1.1	London Stock Exchange
Exelixis, Inc.	0IJO.L	12,290	14.8	19.8	6.0	London Stock Exchange
Emergent BioSolutions Inc.	0IGA.L	368	-1.4	-2.8	0.7	London Stock Exchange
Axsome Therapeutics, Inc.	0HKF.L	4,968	-19.6	-18.3	95.8	London Stock Exchange
Hyundai Bioscience Co., Ltd.	048410.KQ	317	-46.1	-58.7	9.2	KOSDAQ
Incyte Corporation	0J9P.L	12,786	37.5	628.5	3.6	London Stock Exchange
Yixintang Pharmaceutical Group Co., Ltd.	002727.SZ	1,268	17.1	285.1	1.2	Shenzhen
Vetoquinol SA	0O1O.L	988	9.8	14.4	1.5	London Stock Exchange
ABIVAX Société Anonyme	0RA9.L	418	-2.3	-2.0	8.7	London Stock Exchange
Neurocrine Biosciences, Inc.	0K6R.L	12,602	23.0	41.8	5.0	London Stock Exchange
Cosmo Pharmaceuticals N.V.	0RGI.L	1,206	10.2	14.2	2.0	London Stock Exchange
OPKO Health, Inc.	0KCS.L	1,031	8.2	-22.2	0.7	London Stock Exchange
Evolus, Inc.	0K16.L	640	-12.7	-10.9	-92.8	London Stock Exchange
Abeona Therapeutics Inc.	0H7R.L	308	-5.5	-4.2	6.1	London Stock Exchange
Thermo Fisher Scientific Inc.	0R0H.L	153,617	11.6	23.5	3.1	London Stock Exchange
Halozyme Therapeutics, Inc.	0J2O.L	6,650	7.6	13.7	13.8	London Stock Exchange
Zoetis Inc.	0M3Q.L	69,827	16.4	28.0	15.2	London Stock Exchange
Alnylam Pharmaceuticals, Inc.	0HD2.L	42,179	-208.0	-150.0	621.8	London Stock Exchange
Amicus Therapeutics, Inc.	0HF9.L	1,746	27.9	-59.8	9.1	London Stock Exchange
Illumina, Inc.	0J8Z.L	14,329	-27.9	-15.1	6.1	London Stock Exchange
Vertex Pharmaceuticals Incorporated	0QZU.L	114,210	-1,555.1	-117.0	7.0	London Stock Exchange
uniQure N.V.	0EE0.L	780	-6.0	-3.5	22.4	London Stock Exchange
Sarepta Therapeutics, Inc.	0L35.L	1,878	-6.5	-7.4	1.6	London Stock Exchange
Editas Medicine, Inc.	0IFK.L	168	-1.7	-0.7	3.0	London Stock Exchange
Ionis Pharmaceuticals, Inc.	0JDI.L	6,226	-13.4	-13.7	13.2	London Stock Exchange
Heron Therapeutics, Inc.	0J4V.L	342	-22.2	-23.9	-9.6	London Stock Exchange
Nanobiotix S.A.	0QAV.L	218	-9.1	-5.4	-8.3	London Stock Exchange
Agilent Technologies, Inc.	0HAV.L	33,474	16.9	26.6	5.6	London Stock Exchange
Aclaris Therapeutics, Inc.	0H8T.L	148	-1.3	-1.0	0.8	London Stock Exchange
Atara Biotherapeutics, Inc.	0HIY.L	56	-5.4	-5.5	-1.6	London Stock Exchange
Adicet Bio, Inc.	0HX7.L	56	-0.8	-0.5	0.3	London Stock Exchange
Regeneron Pharmaceuticals, Inc.	0R2M.L	55,419	11.2	12.4	1.9	London Stock Exchange
Siegfried Holding AG	0QQO.L	5,319	13.0	25.3	4.1	London Stock Exchange
Corcept Therapeutics Incorporated	0I3Q.L	8,224	73.9	60.2	11.7	London Stock Exchange
ZJAMP Group Co., Ltd.	002758.SZ	630	4.9	12.4	1.0	Shenzhen
Sangamo Therapeutics, Inc.	0R1D.L	113	-1.8	-1.4	23.1	London Stock Exchange
Molecular Partners AG	0QXX.L	148	-3.3	-2.0	0.8	London Stock Exchange
Luyan Pharma Co.,Ltd.	002788.SZ	461	-1.5	10.1	1.0	Shenzhen
Iovance Biotherapeutics, Inc.	0JDK.L	638	-2.1	-1.6	0.8	London Stock Exchange
IQVIA Holdings Inc.	0JDM.L	27,262	4.3	20.9	4.7	London Stock Exchange
Waters Corporation	0LTI.L	20,682	19.6	31.4	10.5	London Stock Exchange
Inventiva S.A.	0RNK.L	449	-4.3	-1.0	-1.7	London Stock Exchange
Newron Pharmaceuticals S.p.A.	0QOI.L	169	-6.9	-7.2	92.8	London Stock Exchange
AB Science S.A.	0Q77.L	91	-10.4	-9.0	-3.0	London Stock Exchange
Tecan Group AG	0QLN.L	2,601	13.8	30.5	1.4	London Stock Exchange
Basilea Pharmaceutica AG	0QNA.L	740	9.6	8.5	8.1	London Stock Exchange
MatsukiyoCocokara & Co.	3088.T	8,102	12.0	21.2	2.2	Tokyo
COSMOS Pharmaceutical Corporation	3349.T	4,996	12.5	24.2	2.9	Tokyo
Kusuri No Aoki Holdings Co., Ltd.	3549.T	2,543	9.1	20.4	2.5	Tokyo
Ohki Healthcare Holdings Co.,Ltd.	3417.T	100	0.9	5.5	0.5	Tokyo
Beijing Tong Ren Tang Chinese Medicine Company Limited	3613.HK	906	14.9	14.3	1.8	HKSE
Perrigo Company plc	0Y5E.L	3,678	1.0	-20.7	0.8	London Stock Exchange
Santhera Pharmaceuticals Holding AG	0QN1.L	195	-9.6	-3.3	5.0	London Stock Exchange
Formycon AG	0W4N.L	578	-4.4	-3.7	1.0	London Stock Exchange
TG Therapeutics, Inc.	0VGI.L	4,737	82.8	139.7	23.1	London Stock Exchange
Tsuruha Holdings Inc.	3391.T	3,832	14.3	33.6	1.9	Tokyo
Welcia Holdings Co., Ltd.	3141.T	3,682	9.2	36.6	2.2	Tokyo
High Tide Inc.	2LYA.F	175	6.8	-35.7	1.7	Frankfurt Stock Exchange
Cawachi Limited	2664.T	431	7.4	12.6	0.5	Tokyo
China Pioneer Pharma Holdings Limited	1345.HK	325	11.0	15.3	2.1	HKSE
Qol Holdings Co., Ltd.	3034.T	474	2.9	13.6	1.2	Tokyo
Satudora Holdings Co.,Ltd.	3544.T	80	1.1	16.8	1.2	Tokyo
Create SD Holdings Co., Ltd.	3148.T	1,447	9.3	14.4	1.5	Tokyo
Viking Therapeutics, Inc.	0VQA.L	3,295	-17.8	-23.6	3.6	London Stock Exchange
ABL Bio Inc.	298380.KQ	2,406	-61.4	-33.9	19.2	KOSDAQ
ST Pharm Co.,Ltd.	237690.KQ	1,174	32.2	64.4	3.1	KOSDAQ
Cellid, Co., Ltd.	299660.KQ	120	-17.2	-7.4	1.8	KOSDAQ
NIHON CHOUZAI Co.,Ltd.	3341.T	665	4.3	67.6	1.6	Tokyo
AbbVie Inc.	4AB.DU	327,811	17.6	77.7	229.4	Dusseldorf
Al-Dawaa Medical Services Company	4163.SR	1,765	5.0	17.8	4.5	Saudi
BeiGene, Ltd.	688235.SS	33,147	-301.1	-128.0	14.3	Shanghai
Great Tree Pharmacy Co., Ltd.	6469.TWO	663	8.9	29.4	6.0	Taipei Exchange
Nahdi Medical Company	4164.SR	4,422	9.8	20.0	6.4	Saudi
Shinnihonseiyaku Co., Ltd.	4931.T	329	21.0	20.2	2.2	Tokyo
Shanghai No.1 Pharmacy Co., Ltd.	600833.SS	395	15.3	21.4	2.5	Shanghai
Medical System Network Co., Ltd.	4350.T	94	-1.3	10.7	0.8	Tokyo
Middle East Pharmaceutical Industries Co.	4016.SR	648	22.4	64.5	14.0	Saudi
Yifeng Pharmacy Chain Co., Ltd.	603939.SS	3,992	6.9	18.0	2.5	Shanghai
Jointown Pharmaceutical Group Co., Ltd	600998.SS	3,572	5.0	8.9	0.9	Shanghai
Yunnan Jianzhijia Health-Chain Co., Ltd.	605266.SS	432	-0.1	29.1	1.2	Shanghai
LBX Pharmacy Chain Joint Stock Company	603883.SS	2,260	4.6	35.7	2.3	Shanghai
YAKUODO HOLDINGS Co., Ltd.	7679.T	310	3.9	10.3	1.2	Tokyo
Ain Holdings Inc.	9627.T	1,337	6.4	19.1	1.4	Tokyo
Genky DrugStores Co., Ltd.	9267.T	766	5.6	16.2	2.1	Tokyo
Sundrug Co.,Ltd.	9989.T	3,597	8.9	16.7	1.9	Tokyo
Sugi Holdings Co.,Ltd.	7649.T	4,043	10.8	22.4	2.3	Tokyo
Astena Holdings Co., Ltd.	8095.T	131	5.0	-8.3	0.8	Tokyo
Public Joint-Stock Company Pharmacy Chain 36.6	APTK.ME	945	4.0	330.4	-11.5	Moscow Stock Exchange
Anuh Pharma Limited	ANUHPHR.BO	122	15.0	22.1	3.2	Bombay Stock Exchange
Bharat Parenterals Limited	BPLPHARMA.BO	91	119.0	-57.1	2.2	Bombay Stock Exchange
DocMorris AG	DOCM.SW	331	-1.2	-0.8	0.2	Swiss Exchange
Corporativo Fragua, S.A.B. de C.V.	FRAGUAB.MX	2,705	12.9	14.6	2.4	Mexico
Green Cross Health Limited	GXH.NZ	72	0.1	10.0	0.8	NZSE
Gujarat Themis Biosyn Limited	GUJTHEM.BO	433	51.8	75.8	14.9	Bombay Stock Exchange
Harrow Health, Inc. 11.875% Senior Notes due 2027	HROWM	1,131	48.4	-54.4	13.7	NASDAQ Global Market
Harrow Health, Inc. 8.625% Senior Notes due 2026	HROWL	1,119	53.6	-52.4	20.1	NASDAQ Global Market
High Tide Inc.	HITI	178	6.9	-35.2	1.7	NASDAQ Capital Market
High Tide Inc.	HITI.V	179	6.6	-35.7	1.7	Toronto Stock Exchange Ventures
Kerala Ayurveda Limited	KERALAYUR.BO	77	-147.9	-40.8	63.2	Bombay Stock Exchange
Kwality Pharmaceuticals Limited	KPL.BO	124	12.1	27.2	4.1	Bombay Stock Exchange
LifeMD, Inc.	LFMD	650	247.4	-52.7	-260.3	NASDAQ Global Market
LifeMD, Inc.	LFMDP	1,102	247.4	-52.7	-260.3	NASDAQ Global Market
Jenburkt Pharmaceuticals Limited	JENBURPH.BO	67	13.6	17.9	3.3	Bombay Stock Exchange
MedPlus Health Services Limited	MEDPLUS.NS	1,229	19.0	71.5	6.2	National Stock Exchange of India
MedPlus Health Services Limited	MEDPLUS.BO	1,228	19.0	71.5	6.2	Bombay Stock Exchange
NEUCA S.A.	NEU.WA	851	6.8	19.1	2.8	Warsaw Stock Exchange
Oriola Oyj	OKDAV.HE	216	10.2	-8.0	1.4	Helsinki
Oriola Oyj	OKDBV.HE	216	10.2	-8.0	1.4	Helsinki
Empreendimentos Pague Menos S.A.	PGMN3.SA	392	-1.2	19.3	0.7	São Paulo
PetMed Express, Inc.	PETS	69	14.8	189.6	0.7	NASDAQ Global Select
OXYGENTA PHARMACEUTICAL LIMITE	OXYGENTAPH.BO	54	-46.0	-43.3	-17.4	Bombay Stock Exchange
Newron Pharmaceuticals S.p.A.	NP5.DE	168	4.0	9.1	99.8	Frankfurt Stock Exchange
PRAVEG LIMITED	PRAVEG.BO	156	22.3	81.5	2.7	Bombay Stock Exchange
Redcare Pharmacy NV	RDC.DE	2,245	68.1	-42.7	4.0	Frankfurt Stock Exchange
Richter Gedeon Vegyészeti Gyár Nyilvánosan Muködo Rt.	RICHT.BD	5,392	5.2	7.8	1.4	Budapest
Raia Drogasil S.A.	RADL3.SA	4,704	5.2	21.1	3.8	São Paulo
Selçuk Ecza Deposu Ticaret ve Sanayi A.S.	SELEC.IS	1,383	8.3	27.1	2.3	Istanbul Stock Exchange
Shukra Pharmaceuticals Limited	SHUKRAPHAR.BO	69	32.9	6.1	0.9	Bombay Stock Exchange
Sastasundar Ventures Limited	SASTASUNDR.BO	113	-5.1	-10.4	1.4	Bombay Stock Exchange
Shree Ganesh Remedies Limited	SGRL.BO	92	18.7	33.8	5.4	Bombay Stock Exchange
Sastasundar Ventures Limited	SASTASUNDR.NS	115	-5.1	-10.4	1.4	National Stock Exchange of India
SUDARSHAN PHARMA INDUSTRIES LI	SUDARSHAN.BO	79	12.1	4.1	0.5	Bombay Stock Exchange
Walgreens Boots Alliance, Inc.	W8A.DE	9,872	7.6	-1.7	1.4	Frankfurt Stock Exchange
Almujtama Alraida Medical Co.	9592.SR	79	1.3	36.6	2.2	Saudi
111, Inc.	YI	66	90.0	-7.4	-0.7	NASDAQ Global Market
HEARTSEED INC	219A.T	458	-122.4	-105.5	9.7	Tokyo
Walgreens Boots Alliance, Inc.	WBA	9,820	6.5	-1.7	1.4	NASDAQ Global Select
Vikram Thermo (India) Limited	VIKRAMTH.BO	57	21.7	60.3	4.0	Bombay Stock Exchange