Logo Spółki Quest Diagnostics Incorporated: 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: 180.26
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 248.2

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

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 13.4 31.2 2.3
Quest Diagnostics Incorporated 7.3 21.2 2.8
Mediana / Quest Diagnostics Incorporated 1.8 1.5 0.8


Pozostałe spółki z branży Medical - Diagnostics & Research
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Selvita S.A. SLV.WA 162 6.6 -118.7 1.8 Warsaw Stock Exchange
Revvity, Inc. RVTY 10,423 11.3 37.4 1.4 New York Stock Exchange
Medpace Holdings, Inc. MEDP 12,899 26.1 32.3 78.3 NASDAQ Global Select
Metropolis Healthcare Limited METROPOLIS.NS 1,256 35.0 74.9 8.2 National Stock Exchange of India
Vimta Labs Limited VIMTALABS.BO 336 21.8 38.7 7.7 Bombay Stock Exchange
Yunkang Group Limited 2325.HK 210 -19.9 -12.4 1.4 HKSE
Aclaris Therapeutics, Inc. ACRS 201 -4.0 -1.7 1.7 NASDAQ Global Select
Agilent Technologies, Inc. A 33,753 18.1 29.1 5.5 New York Stock Exchange
Hangzhou Tigermed Consulting Co., Ltd. 3347.HK 7,400 87.2 139.0 2.3 HKSE
H.U. Group Holdings, Inc. 4544.T 1,317 6.3 70.6 1.4 Tokyo
Vijaya Diagnostic Centre Limited VIJAYA.BO 1,237 35.1 71.6 13.5 Bombay Stock Exchange
Thyrocare Technologies Limited THYROCARE.BO 840 33.8 68.9 13.4 Bombay Stock Exchange
BGI Genomics Co., Ltd. 300676.SZ 2,921 -31.0 -22.0 2.3 Shenzhen
Diagnósticos da América S.A. DASA3.SA 327 -4.7 -1.6 0.2 São Paulo
Vimta Labs Limited VIMTALABS.NS 336 21.8 38.7 7.7 National Stock Exchange of India
Hangzhou Tigermed Consulting Co., Ltd. 300347.SZ 7,213 87.5 181.3 3.0 Shenzhen
Sonic Healthcare Limited SHL.AX 9,143 5.6 25.0 1.7 Australian Securities Exchange
Mettler-Toledo International Inc. MTD 27,079 21.6 32.9 -105.4 New York Stock Exchange
Fleury S.A. FLRY3.SA 1,436 1.0 12.2 1.5 São Paulo
Quest Diagnostics Incorporated DGX 20,082 7.3 21.2 2.8 New York Stock Exchange
IQVIA Holdings Inc. IQV 32,550 5.6 26.5 5.7 New York Stock Exchange
Thyrocare Technologies Limited THYROCARE.NS 838 33.8 68.9 13.4 National Stock Exchange of India
Krsnaa Diagnostics Limited KRSNAA.NS 293 11.5 33.5 2.9 National Stock Exchange of India
Personalis, Inc. PSNL 414 -5.2 -4.5 2.1 NASDAQ Global Market
WuXi AppTec Co., Ltd. 603259.SS 35,846 14.8 19.9 4.6 Shanghai
IDEXX Laboratories, Inc. IDXX 52,278 36.4 53.1 35.9 NASDAQ Global Select
Devyser Diagnostics AB (publ) DVYSR.ST 253 -281.9 -53.0 7.2 Stockholm Stock Exchange
Fulgent Genetics, Inc. FLGT 656 -16.7 -12.8 0.6 NASDAQ Global Market
GRAIL, LLC GRAL 1,169 -2.6 -2.6 0.5 NASDAQ Global Market
Laboratory Corporation of America Holdings LH 22,513 12.2 29.6 2.7 New York Stock Exchange
Pacific Edge Limited PEB.NZ 51 -3.9 -3.1 3.5 NZSE
Joinn Laboratories(China)Co.,Ltd. 603127.SS 2,916 47.2 70.0 3.3 Shanghai
Healius Limited HLS.AX 380 -9.1 -7.9 0.2 Australian Securities Exchange
Chemclin Diagnostics Co., Ltd. 688468.SS 457 28.3 29.9 2.2 Shanghai
PT Prodia Widyahusada Tbk PRDA.JK 160 6.2 11.5 1.1 Jakarta Stock Exchange
Diaceutics PLC DXRX.L 160 41.6 -68.4 2.9 London Stock Exchange
Biodesix, Inc. BDSX 57 -0.2 -1.4 51.1 NASDAQ Global Market
Qiagen N.V. QIA.DE 10,689 26.0 114.5 3.1 Frankfurt Stock Exchange
Mega Genomics Limited 6667.HK 206 43.8 37.4 2.1 HKSE
Thermo Fisher Scientific Inc. TMO 184,350 13.5 28.1 3.7 New York Stock Exchange
WuXi AppTec Co., Ltd. 2359.HK 38,950 16.6 20.4 4.7 HKSE
Castle Biosciences, Inc. CSTL 583 25.1 -61.4 1.3 NASDAQ Global Market
Danaher Corporation DHR 150,886 20.1 44.3 2.9 New York Stock Exchange
Exact Sciences Corporation EXAS 8,521 -7.6 -8.6 3.5 NASDAQ Capital Market
CareDx, Inc CDNA 635 -19.3 12.4 2.0 NASDAQ Global Market
BML, Inc. 4694.T 930 11.5 21.8 1.1 Tokyo
Prenetics Global Limited PRE 100 -2.5 -2.1 0.6 NASDAQ Global Market
Sera Prognostics, Inc. SERA 83 -2.8 -3.4 1.3 NASDAQ Global Market
Tempus AI, Inc. TEM 12,305 -67.6 -64.0 41.3 Nasdaq
Shin Nippon Biomedical Laboratories, Ltd. 2395.T 437 5.8 13.2 1.6 Tokyo
Lonza Group AG 0QNO.L 46,946 21.3 61.6 4.2 London Stock Exchange
Lonza Group AG LONN.SW 46,977 21.3 61.6 4.2 Swiss Exchange
Metropolis Healthcare Limited METROPOLIS.BO 1,256 35.0 74.9 8.2 Bombay Stock Exchange
Neogen Corporation NEOG 1,170 -1.3 -1.1 0.6 NASDAQ Global Select
Inotiv, Inc. NOTV 65 -18.1 -0.8 0.5 NASDAQ Capital Market
FALCO HOLDINGS Co., Ltd. 4671.T 166 9.1 13.2 1.0 Tokyo
Exagen Inc. XGN 205 -19.3 -11.8 9.5 NASDAQ Global Market
NeoGenomics, Inc. NEO 162 2.0 -1.5 0.2 NASDAQ Capital Market
Beijing Strong Biotechnologies, Inc. 300406.SZ 1,218 13.5 18.0 2.1 Shenzhen
Integrated Diagnostics Holdings plc IDHC.L 244 11.8 22.6 4.3 London Stock Exchange
ICON Public Limited Company ICLR 13,723 7.7 17.5 1.5 NASDAQ Global Select
Guardant Health, Inc. GH 7,398 -16.1 -17.7 -23.9 NASDAQ Global Select
bioMérieux S.A. BIM.PA 16,766 16.6 34.4 3.5 Paris
Myriad Genetics, Inc. MYGN 544 -1.3 -1.3 1.4 NASDAQ Global Select
Clínica Baviera, S.A. CBAV.MC 829 8.8 18.0 7.8 Madrid Stock Exchange
Thermo Fisher Scientific Inc. TN8.DE 185,341 13.6 28.0 3.7 XETRA
Illumina, Inc. ILU.DE 15,545 -30.0 -16.6 6.8 Frankfurt Stock Exchange
Revvity, Inc. 0KHE.L 10,512 11.1 35.1 1.4 London Stock Exchange
Monash IVF Group Limited MVF.AX 206 15.1 -144.4 1.3 Australian Securities Exchange
DiaSorin S.p.A. DIA.MI 5,309 11.7 23.5 2.7 Milan
Vimian Group AB (publ) VIMIAN.ST 1,707 14.1 64.2 2.1 Stockholm Stock Exchange
Eurofins Scientific SE ERF.PA 11,858 6.5 44.9 2.4 Paris
Qiagen N.V. QGEN 10,647 26.7 115.0 3.2 New York Stock Exchange
Vijaya Diagnostic Centre Limited VIJAYA.NS 1,237 35.1 71.6 13.5 National Stock Exchange of India
Lumos Diagnostics Holdings Limited LDX.AX 51 -14.0 -8.8 4.5 Australian Securities Exchange
Joinn Laboratories(China)Co.,Ltd. 6127.HK 3,398 52.8 47.8 2.3 HKSE
VolitionRx Limited VNRX 73 -3.0 -2.8 -2.4 American Stock Exchange
Shanghai Runda Medical Technology Co., Ltd. 603108.SS 1,495 12.8 -312.4 2.7 Shanghai
Australian Clinical Labs Limited ACL.AX 345 2.9 17.8 3.2 Australian Securities Exchange
Twist Bioscience Corporation TWST 1,723 -14.7 -19.8 3.5 NASDAQ Global Select
Eurofins Scientific SE ESF.VI 14,084 6.5 31.2 2.4 Vienna
Voxel S.A. VOX.WA 509 9.4 18.2 4.8 Warsaw Stock Exchange
Autobio Diagnostics Co., Ltd. 603658.SS 3,274 17.2 21.0 2.7 Shanghai
Dr. Lal PathLabs Limited LALPATHLAB.NS 3,198 36.2 54.4 12.8 National Stock Exchange of India
Standard BioTools Inc. LAB 461 -6.5 -3.9 1.1 NASDAQ Global Select
Illumina, Inc. ILMN 15,458 8.6 12.6 6.1 NASDAQ Global Select
BIONET Corp. 1784.TWO 137 31.1 50.8 3.1 Taipei Exchange
Danaher Corporation DAP.DE 150,964 20.2 44.2 2.9 Frankfurt Stock Exchange
Waters Corporation WAT 17,331 16.2 26.2 8.0 New York Stock Exchange
Dirui Industrial Co.,Ltd. 300396.SZ 566 146.7 114.6 2.0 Shenzhen
Charles River Laboratories International, Inc. CRL 7,737 12.5 -111.2 2.3 New York Stock Exchange
Natera, Inc. NTRA 22,232 -99.8 -87.8 17.8 NASDAQ Global Select
Guangdong Hybribio Biotech Co.,Ltd. 300639.SZ 572 -6.6 -6.7 1.1 Shenzhen
OPKO Health, Inc. OPK 1,076 16.2 -5.6 0.8 NASDAQ Global Select
Shanghai Labway Clinical Laboratory Co., Ltd. 301060.SZ 572 -61.0 -34.9 2.5 Shenzhen
DNA Chip Research Inc. 2397.T 50 4,388.0 -127.2 11.0 Tokyo
Lumibird SA LBIRD.PA 363 10.1 70.9 2.0 Paris
Scope Fluidics S.A. SCP.WA 111 6.2 6.6 3.0 Warsaw Stock Exchange
Spectral Medical Inc. EDT.TO 230 -15.5 -13.1 -8.1 Toronto Stock Exchange
Centro de Imagem Diagnósticos S.A. AALR3.SA 155 0.4 -11.9 0.8 São Paulo
RadNet, Inc. RDNT 5,234 7.1 -334.9 5.4 NASDAQ Global Market
Krsnaa Diagnostics Limited KRSNAA.BO 293 11.5 33.5 2.9 Bombay Stock Exchange
DIVA Laboratories, Ltd. 4153.TWO 78 24.7 26.9 2.4 Taipei Exchange
MDxHealth SA MDXH 142 -16.5 -3.4 19.9 NASDAQ Capital Market
Sotera Health Company SHC 4,445 5.9 186.0 8.7 NASDAQ Global Select
Dian Diagnostics Group Co.,Ltd. 300244.SZ 1,341 18.1 -24.6 1.5 Shenzhen
Guangzhou Wondfo Biotech Co.,Ltd 300482.SZ 1,584 16.0 22.3 2.1 Shenzhen
Maccura Biotechnology Co.Ltd 300463.SZ 1,068 70.5 254.0 1.2 Shenzhen
Integral Diagnostics Limited IDX.AX 653 6.2 116.3 0.9 Australian Securities Exchange
Medicalsystem Biotechnology Co., Ltd. 300439.SZ 610 17.2 21.1 1.5 Shenzhen
Prenetics Global Limited PRENW 100 -2.5 -2.1 0.6 NASDAQ Global Market
Amoy Diagnostics Co., Ltd. 300685.SZ 1,275 28.9 30.7 4.9 Shenzhen
Thalys Medical Technology Group Inc. 603716.SS 770 -43.1 -25.6 6.3 Shanghai
WuXi XDC Cayman Inc 2268.HK 10,383 175.6 163.8 12.0 HKSE
BioPorto A/S BIOPOR.CO 93 -7.1 -6.8 13.5 Copenhagen
Neuronetics, Inc. STIM 227 -3.9 -4.6 8.1 NASDAQ Global Market
Pangaea Oncology, S.A. PANG.MC 69 -61.7 -36.9 2.7 Madrid Stock Exchange
Guangzhou Kingmed Diagnostics Group Co., Ltd. 603882.SS 1,913 -58.1 -35.8 2.0 Shanghai
Dr. Lal PathLabs Limited LALPATHLAB.BO 3,200 36.2 54.4 12.8 Bombay Stock Exchange