Fresenius Medical Care AG & Co. KGaA

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 28.12
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 86.5


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 10.1 23.5 1.9
Fresenius Medical Care AG & Co. KGaA 1.9 23.7 1.0
Mediana / Fresenius Medical Care AG & Co. KGaA 5.3 1.0 1.9



Pozostałe spółki z branży Medical - Care Facilities
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
C.Q. Pharmaceutical Holding Co., Ltd. 000950.SZ 1,216 -2.8 29.2 0.8 Shenzhen
China Evergrande New Energy Vehicle Group Limited 0708.HK 235 1.1 -0.1 -0.0 HKSE
Meinian Onehealth Healthcare Holdings Co., Ltd. 002044.SZ 2,773 13.5 65.9 2.5 Shenzhen
TMC Life Sciences Berhad 0101.KL 179 11.7 56.4 0.9 Kuala Lumpur
I'rom Group Co., Ltd. 2372.T 235 11.2 41.8 2.6 Tokyo
China Resources Medical Holdings Company Limited 1515.HK 684 3.1 8.2 0.7 HKSE
Saint-Care Holding Corporation 2374.T 130 6.1 12.8 1.1 Tokyo
EuroEyes International Eye Clinic Limited 1846.HK 112 8.7 11.5 0.9 HKSE
Chaoju Eye Care Holdings Limited 2219.HK 258 6.9 9.4 0.8 HKSE
Beauty Farm Medical and Health Industry Inc. 2373.HK 865 13.9 26.7 6.5 HKSE
Concord Healthcare Grp Co Ltd 2453.HK 573 -4.9 -8.7 2.3 HKSE
Wenzhou Kangning Hospital Co., Ltd. 2120.HK 86 -1.0 9.8 0.5 HKSE
Rici Healthcare Holdings Limited 1526.HK 227 0.4 5.1 1.1 HKSE
Aier Eye Hospital Group Co., Ltd. 300015.SZ 15,934 20.1 30.5 5.2 Shenzhen
Gushengtang Holdings Limited 2273.HK 1,034 20.9 25.5 3.3 HKSE
Jinxin Fertility Group Limited 1951.HK 1,066 7.7 28.9 0.8 HKSE
Beijing Health (Holdings) Limited 2389.HK 73 -9.3 -4.2 0.3 HKSE
Al Hammadi Company For Development and Investment 4007.SR 1,630 15.3 17.8 3.1 Saudi
C-MER Eye Care Holdings Limited 3309.HK 283 10.4 -16.3 1.3 HKSE
Middle East Healthcare Company 4009.SR 1,372 3.9 18.1 3.1 Saudi
Dr. Sulaiman Al Habib Medical Services Group Company 4013.SR 25,386 29.2 40.0 12.7 Saudi
Mouwasat Medical Services Company 4002.SR 4,083 15.6 22.6 4.1 Saudi
IHH Healthcare Berhad 5225.KL 14,311 7.3 22.3 2.0 Kuala Lumpur
Town Health International Medical Group Limited 3886.HK 203 15.5 -8.1 0.6 HKSE
National Medical Care Company 4005.SR 1,995 17.9 23.6 4.3 Saudi
Guangdong Kanghua Healthcare Co., Ltd. 3689.HK 74 2.4 10.8 0.4 HKSE
Dallah Healthcare Company 4004.SR 3,329 13.8 25.0 3.4 Saudi
Hygeia Healthcare Holdings Co., Limited 6078.HK 1,213 6.0 14.6 1.3 HKSE
JD Health International Inc. 6618.HK 17,225 105.0 29.1 2.2 HKSE
Advantage Risk Management Co., Ltd. 8769.T 61 4.8 12.1 2.3 Tokyo
Japan Hospice Holdings Inc. 7061.T 63 -0.9 18.0 2.8 Tokyo
Elan Corporation 6099.T 332 11.6 19.6 3.8 Tokyo
Charm Care Corporation 6062.T 300 5.5 10.0 2.2 Tokyo
KPJ Healthcare Berhad 5878.KL 2,737 7.8 31.5 4.4 Kuala Lumpur
Topchoice Medical Corporation 600763.SS 2,572 20.8 35.6 4.3 Shanghai
Arrail Group Limited 6639.HK 150 7.4 42.5 0.5 HKSE
Solasto Corporation 6197.T 265 2.9 9.6 1.7 Tokyo
Ambea AB (publ) AMBEA.ST 952 -0.8 15.1 1.9 Stockholm Stock Exchange
American Oncology Network, Inc. AONC 403 164.0 -28.5 9.4 NASDAQ Capital Market
AirSculpt Technologies, Inc. AIRS 322 23.1 -17.6 3.9 NASDAQ Global Market
AMN Healthcare Services, Inc. AMN 843 37.2 -5.0 1.2 New York Stock Exchange
Aevis Victoria SA AEVS.SW 1,435 0.8 -386.6 2.1 Swiss Exchange
Kindstar Globalgene Technology, Inc. 9960.HK 177 -9.9 -20.0 0.4 HKSE
Acadia Healthcare Company, Inc. ACHC 2,129 -0.5 10.5 0.6 NASDAQ Global Select
Addus HomeCare Corporation ADUS 2,031 15.2 26.6 2.1 NASDAQ Global Select
Al-Modawat Specialized Medical Co. 9594.SR 127 28.1 37.9 5.2 Saudi
Arabian International Healthcare Holding Company 9530.SR 179 2.5 -114.8 2.7 Saudi
Aikchol Hospital Public Company Limited AHC.BK 64 9.9 15.8 1.0 Thailand
Amedisys, Inc. AMED 3,150 16.1 28.0 2.7 NASDAQ Global Select
Honliv Healthcare Management Group Company Limited 9906.HK 115 9.9 27.8 1.3 HKSE
Canadian General Medical Center Complex Company 9518.SR 139 33.4 50.9 5.6 Saudi
Qomel Co. 9600.SR 119 12.4 16.6 3.5 Saudi
Future Care Trading Co. 9544.SR 312 114.3 141.1 16.6 Saudi
agilon health, inc. AGL 975 -4.7 -3.8 1.8 New York Stock Exchange
Naba Alsaha Medical Services Company 9546.SR 194 12.8 20.6 3.5 Saudi
Attendo AB (publ) ATT.ST 951 -2.0 18.2 1.8 Stockholm Stock Exchange
Bangkok Dusit Medical Services Public Company Limited BDMS-R.BK 10,126 11.8 20.5 3.3 Thailand
Aster DM Healthcare Limited ASTERDM.BO 3,849 36.3 5.3 8.4 Bombay Stock Exchange
Ardent Health Partners, LLC ARDT 1,926 2.1 8.2 1.2 New York Stock Exchange
Artemis Medicare Services Limited ARTEMISMED.NS 411 25.4 49.4 4.9 National Stock Exchange of India
PT Bundamedik Tbk BMHS.JK 106 3.5 396.0 1.0 Jakarta Stock Exchange
Bangkok Dusit Medical Services Public Company Limited BDMS.BK 10,126 11.8 20.5 3.3 Thailand
Bumrungrad Hospital Public Company Limited BH.BK 3,467 11.0 14.3 3.7 Thailand
Artemis Medicare Services Limited ARTEMISMED.BO 412 25.4 49.4 4.9 Bombay Stock Exchange
Auna SA AUNA 467 -1.8 14.8 1.1 New York Stock Exchange
Apollo Hospitals Enterprise Limited APOLLOHOSP.NS 12,734 29.2 69.9 12.3 National Stock Exchange of India
Aster DM Healthcare Limited ASTERDM.NS 3,854 36.3 5.3 8.4 National Stock Exchange of India
Apollo Hospitals Enterprise Limited APOLLOHOSP.BO 12,745 29.2 69.9 12.3 Bombay Stock Exchange
Bangkok Chain Hospital Public Company Limited BCH-R.BK 1,041 11.7 24.9 2.5 Thailand
Bumrungrad Hospital Public Company Limited BH-R.BK 3,467 11.0 14.3 3.7 Thailand
Astrana Health, Inc. ASTH 1,230 11.1 37.0 23.6 NASDAQ Capital Market
Bangkok Chain Hospital Public Company Limited BCH.BK 1,034 11.7 24.9 2.5 Thailand
Brookdale Senior Living Inc. BKD 1,622 -11.0 -6.6 10.7 New York Stock Exchange
Aveanna Healthcare Holdings Inc. AVAH 866 -2.4 63.0 -9.8 NASDAQ Global Select
Clariane SE CLARI.PA 1,683 -8.9 -124.2 0.5 Paris
CareRx Corporation CRRX.TO 136 4.8 -49.4 2.1 Toronto Stock Exchange
Bumrungrad Hospital Public Company Limited BZ7A.F 3,396 10.6 14.0 3.6 Frankfurt Stock Exchange
biote Corp. BTMD 160 10.2 5.8 -1.5 NASDAQ Global Market
Chemed Corporation CHE 6,914 18.1 26.4 6.9 New York Stock Exchange
Cross Country Healthcare, Inc. CCRN 428 -1,313.9 -23.9 1.0 NASDAQ Global Select
COMPASS Pathways plc CMPS 320 -2.8 -1.6 1.2 NASDAQ Global Select
Chiang Mai Ram Medical Business Public Company Limited CMR.BK 166 1.3 34.9 1.2 Thailand
Chularat Hospital Public Company Limited CHG-R.BK 534 10.1 16.8 2.1 Thailand
Chularat Hospital Public Company Limited CHG.BK 534 10.1 16.8 2.1 Thailand
Raffles Medical Group Ltd BSL.SI 1,489 25.4 39.2 1.7 Stock Exchange of Singapore
Capitol Health Limited CAJ.AX 272 8.0 -27.4 3.7 Australian Securities Exchange
PT Metro Healthcare Indonesia Tbk CARE.JK 475 1,001.6 -85.4 2.5 Jakarta Stock Exchange
Encompass Health Corporation EHC 11,983 7.7 24.6 5.6 New York Stock Exchange
The Ensign Group, Inc. ENSG 8,551 14.3 28.3 4.6 NASDAQ Global Select
Ekachai Medical Care Public Company Limited EKH.BK 150 13.4 17.1 1.8 Thailand
Centrum Medyczne ENEL-MED S.A. ENE.WA 155 2.7 23.5 3.2 Warsaw Stock Exchange
Medical Facilities Corporation DR.TO 226 2.7 3.3 3.1 Toronto Stock Exchange
DaVita Inc. DVA 10,781 -0.5 13.0 -41.9 New York Stock Exchange
dentalcorp Holdings Ltd. DNTL.TO 1,174 0.9 -28.2 0.9 Toronto Stock Exchange
EMEIS EMEIS.PA 1,917 -20.3 0.4 0.1 Paris
Dr. Agarwal's Eye Hospital Limited DRAGARWQ.BO 237 13.7 36.9 9.6 Bombay Stock Exchange
DocGo Inc. DCGO 156 12.4 -274.4 0.6 NASDAQ Capital Market
Enhabit, Inc. EHAB 393 -7.7 -3.5 31.6 New York Stock Exchange
EMC Instytut Medyczny SA EMC.WA 130 7.2 38.1 2.2 Warsaw Stock Exchange
Community Health Systems, Inc. CYH 483 -10.1 -0.9 -0.2 New York Stock Exchange
Fresenius Medical Care AG & Co. KGaA FME.DE 16,733 1.4 22.7 1.0 Frankfurt Stock Exchange
Ramsay Générale de Santé SA GDS.PA 1,400 -4.8 -15.2 1.1 Paris
Fresenius SE & Co. KGaA FRE.DE 28,198 4.1 56.4 1.2 Frankfurt Stock Exchange
Fortis Healthcare Limited FORTIS.BO 7,034 35.3 75.4 6.5 Bombay Stock Exchange
Extendicare Inc. EXE.TO 853 6.4 15.3 9.4 Toronto Stock Exchange
Fresenius Medical Care AG & Co. KGaA FMS 16,686 1.6 22.7 1.0 New York Stock Exchange
Fortis Healthcare Limited FORTIS.NS 7,030 35.3 75.4 6.5 National Stock Exchange of India
Humana AB (publ) HUM.ST 205 -2.2 9.8 0.6 Stockholm Stock Exchange
Indraprastha Medical Corporation Limited INDRAMEDCO.NS 536 15.6 23.5 6.3 National Stock Exchange of India
Jupiter Life Line Hospitals Limited JLHL.BO 1,145 29.0 48.3 6.9 Bombay Stock Exchange
InnovAge Holding Corp. INNV 554 -105.6 -17.5 2.2 NASDAQ Global Select
HealthCare Global Enterprises Limited HCG.BO 890 14.0 168.6 8.1 Bombay Stock Exchange
Healthcare Services Group, Inc. HCSG 1,088 14.8 25.8 2.1 NASDAQ Global Select
HCA Healthcare, Inc. HCA 91,221 3.3 16.4 -26.9 New York Stock Exchange
Indraprastha Medical Corporation Limited INDRAMEDCO.BO 537 15.6 23.5 6.3 Bombay Stock Exchange
HealthCare Global Enterprises Limited HCG.NS 890 14.0 168.6 8.1 National Stock Exchange of India
The Joint Corp. JYNT 179 52.0 -20.8 9.0 NASDAQ Capital Market
PT Medikaloka Hermina Tbk HEAL.JK 1,335 11.7 46.5 4.8 Jakarta Stock Exchange
Athens Medical C.S.A. IATR.AT 191 0.4 19.0 1.3 Athens
LNA Santé SA LNA.PA 294 -5.0 12.9 0.9 Paris
Medicover AB (publ) MCOV-B.ST 4,145 7.1 105.2 6.6 Stockholm Stock Exchange
M1 Kliniken AG M12.DE 332 8.9 17.1 2.6 Frankfurt Stock Exchange
Global Health Limited MEDANTA.BO 3,734 33.2 63.6 9.0 Bombay Stock Exchange
Max Healthcare Institute Limited MAXHEALTH.NS 14,778 62.1 110.3 12.6 National Stock Exchange of India
Médica Sur, S.A.B. de C.V. MEDICAB.MX 229 5.1 10.2 2.0 Mexico
Max Healthcare Institute Limited MAXHEALTH.BO 14,793 62.1 110.3 12.6 Bombay Stock Exchange
LifeStance Health Group, Inc. LFST 1,841 46.3 -54.6 1.3 NASDAQ Global Select
Ladprao General Hospital Public Company Limited LPH.BK 84 6.5 33.0 1.3 Thailand
Krishna Institute of Medical Sciences Limited KIMS.BO 3,145 28.3 66.0 11.9 Bombay Stock Exchange
MEDICLIN Aktiengesellschaft MED.DE 161 -2.0 5.9 0.7 Frankfurt Stock Exchange
LIMES Schlosskliniken AG LIK.DE 135 13.4 26.2 6.1 Frankfurt Stock Exchange
Master Style Public Company Limited MASTER.BK 119 3.8 6.4 1.0 Thailand
Pediatrix Medical Group, Inc. MD 1,185 -12.7 -14.0 1.5 New York Stock Exchange
Medicare Group Q.P.S.C. MCGS.QA 396 12.9 23.2 1.4 Qatar
Global Health Limited MEDANTA.NS 3,737 33.2 63.6 9.0 National Stock Exchange of India
Kora Saúde Participações S.A. KRSA3.SA 126 -5.8 -3.7 0.8 São Paulo
Max India Limited MAXIND.NS 115 -8.9 -5.8 2.3 National Stock Exchange of India
KMC Speciality Hospitals (India) Limited KMCSHIL.BO 124 16.7 50.3 6.6 Bombay Stock Exchange
Thonburi Medical Centre Public Company Limited KDH.BK 51 8.0 11.0 1.9 Thailand
Kovai Medical Center and Hospital Limited KOVAI.BO 759 15.2 30.3 5.8 Bombay Stock Exchange
Mahachai Hospital Public Company Limited M-CHAI.BK 80 -4.0 35.6 1.1 Thailand
Krishna Institute of Medical Sciences Limited KIMS.NS 3,144 28.3 66.0 11.9 National Stock Exchange of India
MLP Saglik Hizmetleri A.S. MPARK.IS 1,683 3.6 10.3 2.4 Istanbul Stock Exchange
Nonthavej Hospital Public Company Limited NTV.BK 124 7.8 11.0 1.4 Thailand
Oceania Healthcare Limited OCA.AX 298 -50.5 -18.8 0.4 Australian Securities Exchange
Narayana Hrudayalaya Limited NH.BO 4,837 29.4 51.7 11.3 Bombay Stock Exchange
PT Mitra Keluarga Karyasehat Tbk MIKA.JK 2,352 19.4 29.4 5.0 Jakarta Stock Exchange
National HealthCare Corporation NHC 1,683 9.4 15.4 1.7 American Stock Exchange
PT Murni Sadar Tbk MTMH.JK 111 6.5 149.1 1.3 Jakarta Stock Exchange
Oceania Healthcare Limited OCA.NZ 304 -1.4 30.6 0.5 NZSE
Narayana Hrudayalaya Limited NH.NS 4,830 29.4 51.7 11.3 National Stock Exchange of India
Option Care Health, Inc. OPCH 5,093 10.4 25.0 4.0 NASDAQ Global Select
The Pennant Group, Inc. PNTG 893 14.7 39.4 3.3 NASDAQ Global Select
Oncoclínicas do Brasil Serviços Médicos S.A. ONCO3.SA 549 -7.6 -4.6 0.9 São Paulo
Radius Residential Care Limited RAD.NZ 57 -2.6 -11.5 1.4 NZSE
Praram 9 Hospital Public Company Limited PR9.BK 591 16.9 26.4 3.5 Thailand
Pihlajalinna Oyj PIHLIS.HE 424 1.7 11.2 2.0 Helsinki
Ramkhamhaeng Hospital Public Company Limited RAM.BK 620 4.8 28.0 1.1 Thailand
Pacific Smiles Group Limited PSQ.AX 173 11.5 165.5 4.9 Australian Securities Exchange
Q & M Dental Group (Singapore) Limited QC7.SI 332 11.2 27.8 3.8 Stock Exchange of Singapore
Principal Capital Public Company Limited PRINC.BK 231 9.9 21.3 0.8 Thailand
PT Famon Awal Bros Sedaya Tbk PRAY.JK 525 20.4 52.6 3.1 Jakarta Stock Exchange
Surgery Partners, Inc. SGRY 2,821 -1.9 -13.8 1.5 NASDAQ Global Select
Shalby Limited SHALBY.NS 233 10.2 273.7 2.0 National Stock Exchange of India
Regis Healthcare Limited REG.AX 1,488 15.4 152.9 -132.0 Australian Securities Exchange
PT Sarana Meditama Metropolitan Tbk SAME.JK 262 12.3 216.7 1.1 Jakarta Stock Exchange
Rajthanee Hospital Public Company Limited RJH.BK 110 2.9 7.1 1.7 Thailand
Sikarin Public Company Limited SKR.BK 436 9.5 20.8 1.8 Thailand
Ratchaphruek Hospital Public Company Limited RPH.BK 85 10.4 16.0 1.6 Thailand
Rainbow Children's Medicare Limited RAINBOW.NS 1,876 27.0 61.5 10.2 National Stock Exchange of India
PT Kedoya Adyaraya Tbk RSGK.JK 56 13.4 28.0 1.1 Jakarta Stock Exchange
Rainbow Children's Medicare Limited RAINBOW.BO 1,875 27.0 61.5 10.2 Bombay Stock Exchange
PT Siloam International Hospitals Tbk SILO.JK 1,760 11.5 30.8 3.2 Jakarta Stock Exchange
Shalby Limited SHALBY.BO 234 10.2 273.7 2.0 Bombay Stock Exchange
Ryman Healthcare Limited RYM.NZ 1,409 1.8 443.3 0.4 NZSE
RHÖN-KLINIKUM Aktiengesellschaft RHK.DE 964 9.4 19.6 0.6 Frankfurt Stock Exchange
Rede D'Or São Luiz S.A. RDOR3.SA 14,168 3.3 19.1 3.1 São Paulo
Ramsay Health Care Limited RHC.AX 5,820 -1.3 300.3 1.6 Australian Securities Exchange
Select Medical Holdings Corporation SEM 1,940 -1.9 10.8 1.1 New York Stock Exchange
Spire Healthcare Group plc SPI.L 1,238 -1.6 33.8 1.1 London Stock Exchange
Talkspace, Inc. TALK 442 -138.4 -112.1 4.3 NASDAQ Global Select
Summerset Group Holdings Limited SNZ.AX 1,698 45.1 6.3 0.9 Australian Securities Exchange
Summerset Group Holdings Limited SUM.NZ 1,680 26.9 7.6 0.9 NZSE
Sienna Senior Living Inc. SIA.TO 1,285 6.4 46.4 2.6 Toronto Stock Exchange
The Oncology Institute, Inc. TOIIW 263 -5.0 -26.7 357.4 NASDAQ Capital Market
Talkspace, Inc. TALKW 618 -138.4 -112.1 4.3 NASDAQ Global Select
Sonida Senior Living, Inc. SNDA 468 -15.9 -10.3 7.5 New York Stock Exchange
The Oncology Institute, Inc. TOI 224 -5.0 -26.7 357.4 NASDAQ Capital Market
Tenet Healthcare Corporation THC 15,974 1.3 11.1 3.9 New York Stock Exchange
PT Sejahteraraya Anugrahjaya Tbk SRAJ.JK 2,965 146.8 -803.5 30.3 Jakarta Stock Exchange
Thonburi Healthcare Group Public Company Limited THG.BK 211 -59.4 -3.8 0.9 Thailand
Solventum Corporation SOLV 13,517 4.6 34.5 4.0 New York Stock Exchange
Terveystalo Oyj TTALO.HE 1,730 4.0 17.5 2.4 Helsinki
U.S. Physical Therapy, Inc. USPH 1,230 13.1 40.2 2.4 New York Stock Exchange
Thai Nakarin Hospital Public Company Limited TNH.BK 178 11.3 13.7 1.8 Thailand
Vibhavadi Medical Center Public Company Limited VIBHA.BK 596 5.1 26.8 1.6 Thailand
VITA 34 AG V3V.DE 89 8.0 28.4 3.0 Frankfurt Stock Exchange
Wattanapat Hospital Trang Public Company Limited WPH.BK 170 8.6 19.5 3.4 Thailand
WELL Health Technologies Corp. WELL.TO 786 -12.8 -33.9 1.2 Toronto Stock Exchange
Universal Health Services, Inc. UHS 11,914 2.7 9.5 1.7 New York Stock Exchange
Yatharth Hospital & Trauma Care Services Limited YATHARTH.BO 636 22.8 34.4 2.8 Bombay Stock Exchange
Srivichaivejvivat Public Company Limited VIH.BK 136 9.0 13.4 1.2 Thailand
AS PARTNERS CO LTD 160A.T 64 3.5 10.4 2.4 Tokyo