Logo Spółki Haemonetics Corporation: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 56.31
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 94.0

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 12.8 29.5 2.3
Haemonetics Corporation 4.8 15.8 2.9
Mediana / Haemonetics Corporation 2.7 1.9 0.8



Pozostałe spółki z branży Medical - Instruments & Supplies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Baxter International Inc. BAX 12,386 6.9 -80.0 1.8 New York Stock Exchange
PT Jayamas Medica Industri Tbk OMED.JK 315 13.9 15.3 2.0 Jakarta Stock Exchange
Kangji Medical Holdings Limited 9997.HK 1,313 18.8 16.2 3.6 HKSE
MOG Holdings Limited 1942.HK 86 -27.1 -6.0 0.5 HKSE
JMS Co.,Ltd. 7702.T 74 -1.8 120.9 0.3 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.NZ 12,946 23.7 41.3 11.6 NZSE
Hogy Medical Co.,Ltd. 3593.T 787 12.9 81.9 1.7 Tokyo
Nyxoah S.A. NYXH 242 -3.0 -2.9 2.1 NASDAQ Global Market
Bionime Corporation 4737.TW 151 26.5 -32.9 2.4 Taiwan
Masimo Corporation MASI 8,368 -67.2 -18.1 8.0 NASDAQ Global Select
Tarsons Products Limited TARSONS.BO 209 12.0 61.4 2.9 Bombay Stock Exchange
Angelalign Technology Inc. 6699.HK 1,476 142.2 123.7 3.1 HKSE
SEED Co.,Ltd. 7743.T 107 -0.7 14.4 0.9 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.AX 12,940 23.7 41.2 11.6 Australian Securities Exchange
Modern Dental Group Limited 3600.HK 667 7.7 12.9 1.9 HKSE
EssilorLuxottica Société anonyme EL.PA 132,540 17.0 52.4 3.1 Paris
Hologic, Inc. HOLX 15,069 14.2 27.3 3.1 NASDAQ Global Select
Truking Technology Limited 300358.SZ 706 -8.9 -11.6 1.2 Shenzhen
Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. 002223.SZ 4,922 22.4 20.1 2.7 Shenzhen
AptarGroup, Inc. ATR 9,107 10.1 23.4 3.4 New York Stock Exchange
Medeon Biodesign, Inc. 6499.TWO 312 -13.8 -12.2 7.1 Taipei Exchange
Shandong Weigao Group Medical Polymer Company Limited 1066.HK 4,094 10.5 14.7 1.3 HKSE
Nipro Corporation 8086.T 1,632 -3.1 47.5 1.0 Tokyo
Thai Optical Group Public Company Limited TOG.BK 111 3.2 9.1 1.5 Thailand
Warby Parker Inc. WRBY 3,298 372.3 -360.3 9.2 New York Stock Exchange
ResMed Inc. RMD 41,528 21.9 29.8 7.0 New York Stock Exchange
Singular Genomics Systems, Inc. OMIC 51 -0.9 -0.8 0.4 NASDAQ Global Select
West Pharmaceutical Services, Inc. WST 17,708 23.6 36.5 6.1 New York Stock Exchange
Elekta AB (publ) EKTA-B.ST 1,848 6.5 77.3 2.1 Stockholm Stock Exchange
Biotage AB (publ) BIOT.ST 1,200 23.7 44.8 3.0 Stockholm Stock Exchange
Akoya Biosciences, Inc. AKYA 64 -0.0 -1.3 -10.9 NASDAQ Global Select
STAAR Surgical Company STAA 1,415 -20.9 -14.7 4.2 NASDAQ Global Market
AVE Science&Technology CO.,LTD 688067.SS 248 69.2 76.5 3.7 Shanghai
Pro-Dex, Inc. PDEX 138 9.5 14.9 3.9 NASDAQ Capital Market
Gan & Lee Pharmaceuticals. 603087.SS 5,109 34.9 44.3 3.3 Shanghai
SD BioSensor, Inc 137310.KS 866 14.5 -11.3 0.4 KSE
BioLife Solutions, Inc. BLFS 1,186 -145.5 -210.4 3.4 NASDAQ Capital Market
LeMaitre Vascular, Inc. LMAT 2,172 27.8 46.0 6.0 NASDAQ Global Market
Haemonetics Corporation HAE 2,545 4.8 15.8 2.9 New York Stock Exchange
Guangzhou Jet Bio-Filtration Co., Ltd. 688026.SS 379 18.4 34.4 2.3 Shanghai
Chi Sheng Pharma & Biotech Co., Ltd 4111.TWO 63 8.9 15.0 1.4 Taipei Exchange
Teleflex Incorporated TFX 5,343 7.2 29.1 1.3 New York Stock Exchange
Intuitive Surgical, Inc. ISRG 171,201 53.6 66.0 10.1 NASDAQ Global Select
Merit Medical Systems, Inc. MMSI 5,055 14.9 42.5 3.4 NASDAQ Global Select
Pacific Hospital Supply Co., Ltd 4126.TWO 220 9.4 13.9 2.1 Taipei Exchange
Zentek Ltd. ZTEK 87 -11.7 -10.8 7.3 NASDAQ Capital Market
BenQ Medical Technology Corporation 4116.TWO 61 1.2 17.5 1.7 Taipei Exchange
Bonesupport Holding AB (publ) BONEX.ST 1,943 96.1 125.6 23.3 Stockholm Stock Exchange
AddLife AB (publ) ALIF-B.ST 2,021 18.7 59.7 3.8 Stockholm Stock Exchange
Pegavision Corporation 6491.TW 837 9.0 13.9 2.4 Taiwan
HOYA Corporation 7741.T 44,906 23.6 33.0 6.9 Tokyo
Olympus Corporation 7733.T 13,699 8.6 16.7 2.6 Tokyo
Shanghai Kindly Medical Instruments Co., Ltd. 1501.HK 611 20.3 27.3 3.0 HKSE
Repligen Corporation RGEN 7,141 51.7 -505.2 3.5 NASDAQ Global Select
Sysmex Corporation 6869.T 8,453 10.6 23.2 2.7 Tokyo
AngioDynamics, Inc. ANGO 356 -50.1 -10.6 2.0 NASDAQ Global Select
Guangzhou LBP Medicine Science & Technology Co., Ltd. 688393.SS 386 186.2 1,245.3 2.2 Shanghai
AtriCure, Inc. ATRC 1,755 -85.9 -46.4 3.6 NASDAQ Global Market
St.Shine Optical Co.,Ltd. 1565.TWO 260 8.1 10.7 1.3 Taipei Exchange
Terumo Corporation 4543.T 27,514 16.8 34.7 3.0 Tokyo
Riverstone Holdings Limited AP4.SI 804 10.4 12.6 2.1 Stock Exchange of Singapore
Hamilton Thorne Ltd. HTL.TO 250 52.6 -72.8 2.9 Toronto Stock Exchange
Bausch + Lomb Corporation BLCO 5,207 1.3 -12.8 0.8 New York Stock Exchange
ICU Medical, Inc. ICUI 2,947 5.8 -80.7 1.4 NASDAQ Global Select
Zentek Ltd. ZEN.V 80 -11.7 -10.9 7.4 Toronto Stock Exchange Ventures
Daxor Corporation DXR 54 -54.7 97.5 1.5 NASDAQ Capital Market
QuidelOrtho Corporation QDEL 1,751 -4.1 -3.8 0.6 NASDAQ Global Select
Mani, Inc. 7730.T 859 14.0 20.9 2.4 Tokyo
Jin Medical International Ltd. ZJYL 95 28.9 34.6 3.3 NASDAQ Capital Market
Tecan Group AG TECN.SW 2,687 14.6 32.2 1.5 Swiss Exchange
Carl Zeiss Meditec AG AFX.DE 4,529 15.0 24.7 1.9 Frankfurt Stock Exchange
Safilo Group S.p.A. SFL.MI 650 5.5 24.9 1.3 Milan
Doxa AB (publ) DOXA.ST 72 1.1 -0.5 0.3 Stockholm Stock Exchange
Alcon Inc. ALC.SW 43,247 21.4 38.7 2.0 Swiss Exchange
Straumann Holding AG STMN.SW 18,541 18.1 38.8 7.4 Swiss Exchange
Poly Medicure Limited POLYMED.NS 2,204 38.2 57.9 7.1 National Stock Exchange of India
SCHOTT Pharma AG & Co. KGaA 1SXP.F 4,022 12.3 22.8 4.0 Frankfurt Stock Exchange
Poly Medicure Limited POLYMED.BO 2,201 38.2 57.9 7.1 Bombay Stock Exchange
InfuSystem Holdings, Inc. INFU 191 8.3 29.8 3.7 American Stock Exchange
Shofu Inc. 7979.T 474 12.6 16.4 1.7 Tokyo
Bioteque Corporation 4107.TWO 262 9.8 14.7 2.4 Taipei Exchange
Scientific and Medical Equipment House Company 4014.SR 289 16.9 46.1 2.1 Saudi
iRay Technology Company Limited 688301.SS 2,552 31.3 29.1 2.9 Shanghai
Bausch + Lomb Corporation BLCO.TO 5,204 1.0 -18.8 0.8 Toronto Stock Exchange
Asahi Intecc Co., Ltd. 7747.T 4,600 26.8 68.2 4.7 Tokyo
Kossan Rubber Industries Bhd 7153.KL 737 14.9 25.0 0.8 Kuala Lumpur
UG Healthcare Corporation Limited 8K7.SI 51 -12.7 -10.7 0.4 Stock Exchange of Singapore
Shenzhen Salubris Pharmaceuticals Co., Ltd. 002294.SZ 7,464 76.5 92.9 6.3 Shenzhen
Trajan Group Holdings Limited TRJ.AX 92 8.7 -4.9 1.3 Australian Securities Exchange
Sartorius Aktiengesellschaft SRT3.DE 14,583 10.0 102.2 5.1 Frankfurt Stock Exchange
Gerresheimer AG GXI.DE 1,825 4.1 24.6 1.1 Frankfurt Stock Exchange
ConvaTec Group Plc CTEC.L 6,332 9.6 33.2 3.7 London Stock Exchange
Sartorius Stedim Biotech S.A. DIM.PA 22,198 20.3 78.2 4.4 Paris
COLTENE Holding AG CLTN.SW 358 7.9 14.1 2.6 Swiss Exchange
Pulse Biosciences, Inc. PLSE 1,087 -16.5 -16.0 10.4 NASDAQ Capital Market
ResMed Inc. RMD.AX 41,955 24.6 3.2 0.8 Australian Securities Exchange
Supermax Corporation Berhad 7106.KL 367 -11.4 -7.0 0.4 Kuala Lumpur
Nang Kuang Pharmaceutical Co., Ltd. 1752.TW 120 6.6 13.8 1.5 Taiwan
Maxigen Biotech Inc. 1783.TW 129 19.0 18.3 2.6 Taiwan
Improve Medical Instruments Co., Ltd. 300030.SZ 360 -29.0 -20.9 3.6 Shenzhen
DENTSPLY SIRONA Inc. 0I8F.L 2,772 -1.5 -3.0 1.4 London Stock Exchange
JINS HOLDINGS Inc. 3046.T 1,310 16.1 27.4 6.7 Tokyo
Medtecs International Corporation Limited 9103.TW 91 -5.6 -4.1 0.8 Taiwan
Ansell Limited ANN.AX 2,994 8.4 26.9 1.6 Australian Securities Exchange
Menicon Co., Ltd. 7780.T 597 3.5 16.5 1.1 Tokyo
Tofflon Science and Technology Group Co., Ltd. 300171.SZ 1,564 85.0 77.4 1.5 Shenzhen
DENTSPLY SIRONA Inc. XRAY 2,774 -0.9 -2.9 1.4 NASDAQ Global Select
Elekta AB (publ) 0O5H.IL 1,850 6.5 77.3 2.1 International Order Book
INSPECS Group plc SPEC.L 66 0.6 -10.5 0.5 London Stock Exchange
Prim, S.A. PRM.MC 241 9.3 19.0 1.6 Madrid Stock Exchange
Amplifon S.p.A. AMP.MI 3,898 3.3 23.4 2.9 Milan
BATM Advanced Communications Ltd. BVC.L 89 108.5 -4.5 1.1 London Stock Exchange
Touchstone International Medical Science Co., Ltd. 688013.SS 436 56.5 56.4 5.3 Shanghai
JTEC Corporation 3446.T 50 15.8 34.7 2.9 Tokyo
Becton, Dickinson and Company BDX 55,858 9.7 36.1 2.2 New York Stock Exchange
KORU Medical Systems, Inc. KRMD 192 -52.4 -42.7 11.7 NASDAQ Capital Market
Daiken Medical Co., Ltd. 7775.T 90 8.1 11.9 1.7 Tokyo
Visco Vision Inc. 6782.TW 434 10.5 20.0 3.6 Taiwan
IVF Hartmann Holding AG VBSN.SW 404 14.1 16.1 2.2 Swiss Exchange
Sartorius Aktiengesellschaft SRT.DE 14,495 10.0 102.2 5.1 Frankfurt Stock Exchange
Advanced Medical Solutions Group plc AMS.L 594 13.6 62.4 1.9 London Stock Exchange
Austco Healthcare Limited AHC.AX 88 13.5 15.5 2.8 Australian Securities Exchange
Stevanato Group S.p.A. STVN 6,154 17.1 39.2 3.8 New York Stock Exchange
Jiangxi Sanxin Medtec Co.,Ltd. 300453.SZ 710 17.1 23.0 3.8 Shenzhen
Alcon Inc. ALC 43,500 18.7 38.8 2.0 New York Stock Exchange
Jiangsu Apon Medical Technology Co., Ltd. 300753.SZ 644 1,574.7 -552.0 6.6 Shenzhen
PW Medtech Group Limited 1358.HK 274 13.4 13.0 0.5 HKSE
The Cooper Companies, Inc. COO 14,659 11.0 35.4 1.8 NASDAQ Global Select
JAPAN EYEWEAR HOLDINGS CO LTD 5889.T 365 5.7 13.4 3.3 Tokyo
PT Mark Dynamics Indonesia Tbk MARK.JK 156 7.4 9.3 2.9 Jakarta Stock Exchange
Mercator Medical S.A. MRC.WA 116 34.3 17.6 0.5 Warsaw Stock Exchange
Medius Holdings Co., Ltd. 3154.T 131 2.7 14.2 0.9 Tokyo
Qatari German Company for Medical Devices (Q.P.S.C.) QGMD.QA 52 -0.7 -2.7 -5.6 Qatar
Amplitude Surgical SA AMPLI.PA 346 7.3 280.3 3.1 Paris
DIO Corporation 039840.KQ 170 -8.4 -5.7 1.3 KOSDAQ
OrbusNeich Medical Group Holdings Limited 6929.HK 525 20.3 13.2 1.3 HKSE
Top Glove Corporation Bhd. 7113.KL 1,181 10.0 49.2 1.0 Kuala Lumpur
Shenyang Xingqi Pharmaceutical Co.,Ltd 300573.SZ 2,119 26.8 24.7 6.4 Shenzhen
OraSure Technologies, Inc. OSUR 204 -6.4 -4.0 0.5 NASDAQ Global Select
Micro-Tech (Nanjing) Co., Ltd. 688029.SS 2,462 27.2 32.1 4.6 Shanghai
Ship Healthcare Holdings, Inc. 3360.T 1,371 7.6 13.5 1.4 Tokyo
Coloplast A/S COLO-B.CO 21,425 12.8 29.9 8.0 Copenhagen
Formosa Optical Technology Co.,Ltd. 5312.TWO 240 4.5 15.2 2.0 Taipei Exchange
Microbot Medical Inc. MBOT 141 -15.6 -12.5 3.7 NASDAQ Capital Market
TINAVI Medical Technologies Co., Ltd. 688277.SS 1,166 -88.4 -64.2 6.2 Shanghai
Dentium CO., LTD 145720.KS 384 2.5 7.7 0.9 KSE
Winner Medical Co., Ltd. 300888.SZ 3,266 15.4 31.0 2.1 Shenzhen
Intco Medical Technology Co., Ltd. 300677.SZ 3,234 8.3 15.3 1.4 Shenzhen
ICARES Medicus, Inc. 6612.TWO 151 13.0 35.5 2.7 Taipei Exchange
Well Lead Medical Co., Ltd. 603309.SS 601 13.9 18.5 2.3 Shanghai
Stereotaxis, Inc. STXS 250 -11.0 -10.3 35.5 American Stock Exchange
Azenta, Inc. AZTA 1,376 44.5 -12.4 0.8 NASDAQ Global Select
SciVision Biotech Inc. 1786.TW 224 19.4 26.4 3.8 Taiwan
Jiangsu Nanfang Medical Co., Ltd. 603880.SS 270 -9.1 -9.9 7.3 Shanghai
Bonesupport Holding AB (publ) 2B4.F 1,944 97.5 127.5 23.7 Frankfurt
Perfect Medical Industry Co., Ltd. 6543.TWO 56 10.4 18.2 2.0 Taipei Exchange
Shaily Engineering Plastics Limited SHAILY.NS 963 46.7 90.8 15.4 National Stock Exchange of India
Shanghai Conant Optical Co., Ltd. 2276.HK 2,526 31.4 37.9 10.2 HKSE
Azenta, Inc. 0HQ1.L 1,435 44.5 -12.4 0.8 London Stock Exchange
Tristel PLC TSTL.L 231 16.7 28.2 5.5 London Stock Exchange
SKAN Group AG SKAN.SW 1,829 26.5 37.7 7.5 Swiss Exchange
Suzhou Iron Technology CO.,LTD. 688329.SS 225 -82.0 -92.1 2.3 Shanghai
Qingdao NovelBeam Technology Co.,Ltd. 688677.SS 746 33.6 37.9 4.1 Shanghai
Chimin Health Management Co., Ltd. 603222.SS 592 -54.2 -45.9 2.8 Shanghai
Caina Technology Co., Ltd. 301122.SZ 402 71.0 86.4 1.7 Shenzhen
Nanosonics Limited NAN.AX 785 60.5 75.0 6.6 Australian Securities Exchange
Allmed Medical Products Co., Ltd 002950.SZ 841 11.6 16.8 1.7 Shenzhen
Crystalvue Medical Corporation 6527.TWO 74 12.9 16.6 2.4 Taipei Exchange
Sansure Biotech Inc. 688289.SS 1,715 49.3 41.4 1.7 Shanghai
Shenzhen YHLO Biotech Co., Ltd. 688575.SS 1,218 24.9 32.0 2.8 Shanghai
Medikit Co.,Ltd. 7749.T 253 9.6 12.2 0.8 Tokyo
Synsam AB (publ) SYNSAM.ST 809 3.0 20.0 3.2 Stockholm Stock Exchange
Zhende Medical Co., Ltd. 603301.SS 862 11.3 17.6 1.1 Shanghai
Shanghai Kindly Enterprise Development Group Co.,LTD. 603987.SS 545 14.1 17.9 1.5 Shanghai
Zhonghong Pulin Medical Products Co., Ltd. 300981.SZ 955 -283.4 -90.8 1.1 Shenzhen
Zhejiang Gongdong Medical Technology Co.,Ltd. 605369.SS 616 24.2 21.3 1.9 Shanghai
Crossject Société Anonyme ALCJ.PA 98 -6.6 -6.4 -30.8 Paris
Fielmann Aktiengesellschaft FIE.DE 5,390 10.5 28.5 5.0 Frankfurt Stock Exchange
FluoGuide A/S FLUO.ST 57 -11.1 -12.1 25.1 Stockholm Stock Exchange
Blue Sail Medical Co.,Ltd. 002382.SZ 865 85.1 -22.1 0.7 Shenzhen
Tarsons Products Limited TARSONS.NS 209 12.0 61.4 2.9 National Stock Exchange of India
Nakanishi Inc. 7716.T 1,168 9.8 30.3 1.5 Tokyo
NovoCure Limited NVCR 1,301 -6.9 -7.7 3.7 NASDAQ Global Select
Sanara MedTech Inc. SMTI 264 86.8 -25.7 7.2 NASDAQ Capital Market
The Cooper Companies, Inc. 0I3I.L 14,644 11.0 35.4 1.8 London Stock Exchange
Ypsomed Holding AG YPSN.SW 6,591 28.8 60.8 7.8 Swiss Exchange
Maider Medical Industry Equipment Co. Ltd. 688310.SS 438 -63.3 -79.7 3.6 Shanghai
Andon Health Co., Ltd. 002432.SZ 2,597 10.2 10.6 0.8 Shenzhen
Utah Medical Products, Inc. UTMD 181 11.3 14.6 1.6 NASDAQ Global Select
Hangzhou Alltest Biotech Co., Ltd. 688606.SS 804 19.2 18.8 1.5 Shanghai
Paramount Bed Holdings Co., Ltd. 7817.T 1,012 8.1 16.3 1.1 Tokyo
SDI Limited SDI.AX 67 4.4 9.9 1.1 Australian Securities Exchange
Autek China Inc. 300595.SZ 2,320 23.6 31.4 3.5 Shenzhen
Eyebright Medical Technology (Beijing) Co., Ltd. 688050.SS 2,045 31.0 38.5 5.9 Shanghai
Imeik Technology Development Co.,Ltd. 300896.SZ 7,666 26.2 29.3 6.7 Shenzhen