Integral Diagnostics Limited

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 2.27
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 3.8

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 11.6 29.8 2.1
Integral Diagnostics Limited 4.6 101.4 0.8
Mediana / Integral Diagnostics Limited 2.5 0.3 2.5


Pozostałe spółki z branży Medical - Diagnostics & Research
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Lonza Group AG 0QNO.L 50,184 22.7 63.3 4.3 London Stock Exchange
Revvity, Inc. 0KHE.L 11,285 12.2 37.2 1.5 London Stock Exchange
BGI Genomics Co., Ltd. 300676.SZ 2,865 -29.9 -21.1 2.2 Shenzhen
Dian Diagnostics Group Co.,Ltd. 300244.SZ 1,208 15.4 -21.6 1.3 Shenzhen
WuXi AppTec Co., Ltd. 2359.HK 26,654 14.8 18.2 3.3 HKSE
Guangzhou Wondfo Biotech Co.,Ltd 300482.SZ 1,375 13.7 19.1 1.8 Shenzhen
Beijing Strong Biotechnologies, Inc. 300406.SZ 1,128 12.3 16.3 1.9 Shenzhen
Dirui Industrial Co.,Ltd. 300396.SZ 521 133.0 103.8 1.8 Shenzhen
Hangzhou Tigermed Consulting Co., Ltd. 300347.SZ 5,541 66.8 132.0 2.2 Shenzhen
Medicalsystem Biotechnology Co., Ltd. 300439.SZ 558 15.6 18.9 1.3 Shenzhen
Yunkang Group Limited 2325.HK 286 -16.1 -10.4 1.8 HKSE
Maccura Biotechnology Co.Ltd 300463.SZ 1,004 65.6 236.7 1.1 Shenzhen
Hangzhou Tigermed Consulting Co., Ltd. 3347.HK 5,417 56.7 88.1 1.4 HKSE
Guangdong Hybribio Biotech Co.,Ltd. 300639.SZ 504 -5.8 -5.8 1.0 Shenzhen
Shanghai Labway Clinical Laboratory Co., Ltd. 301060.SZ 525 -55.8 -31.6 2.3 Shenzhen
Amoy Diagnostics Co., Ltd. 300685.SZ 1,141 27.0 29.8 4.4 Shenzhen
Shin Nippon Biomedical Laboratories, Ltd. 2395.T 392 4.7 11.4 1.4 Tokyo
BIONET Corp. 1784.TWO 122 24.8 42.3 2.7 Taipei Exchange
DNA Chip Research Inc. 2397.T 51 4,388.0 -127.2 11.0 Tokyo
WuXi XDC Cayman Inc 2268.HK 7,078 95.0 99.8 8.1 HKSE
WuXi AppTec Co., Ltd. 603259.SS 27,291 15.2 17.1 3.1 Shanghai
Autobio Diagnostics Co., Ltd. 603658.SS 2,981 15.4 18.8 2.4 Shanghai
Mega Genomics Limited 6667.HK 205 46.0 40.1 2.1 HKSE
FALCO HOLDINGS Co., Ltd. 4671.T 159 8.8 12.2 0.9 Tokyo
Joinn Laboratories(China)Co.,Ltd. 6127.HK 1,872 31.9 31.1 1.5 HKSE
DIVA Laboratories, Ltd. 4153.TWO 78 22.0 25.5 2.5 Taipei Exchange
Shanghai Runda Medical Technology Co., Ltd. 603108.SS 1,417 11.3 -291.2 2.5 Shanghai
Thalys Medical Technology Group Inc. 603716.SS 350 -17.2 -12.1 3.0 Shanghai
Joinn Laboratories(China)Co.,Ltd. 603127.SS 1,943 27.0 41.1 2.0 Shanghai
Chemclin Diagnostics Co., Ltd. 688468.SS 398 24.3 25.5 1.8 Shanghai
BML, Inc. 4694.T 875 10.9 20.2 1.0 Tokyo
H.U. Group Holdings, Inc. 4544.T 1,248 5.7 65.3 1.3 Tokyo
Centro de Imagem Diagnósticos S.A. AALR3.SA 135 -0.5 -4.5 0.5 São Paulo
Aclaris Therapeutics, Inc. ACRS 162 -3.6 -1.4 1.3 NASDAQ Global Select
Agilent Technologies, Inc. A 33,494 22.3 28.8 5.5 New York Stock Exchange
Australian Clinical Labs Limited ACL.AX 344 3.0 18.0 3.3 Australian Securities Exchange
Guangzhou Kingmed Diagnostics Group Co., Ltd. 603882.SS 1,815 -54.6 -33.4 1.9 Shanghai
bioMérieux S.A. BIM.PA 16,646 15.9 32.9 3.4 Paris
BioPorto A/S BIOPOR.CO 99 -9.6 -8.8 8.8 Copenhagen
Clínica Baviera, S.A. CBAV.MC 729 8.1 15.5 6.4 Madrid Stock Exchange
CareDx, Inc CDNA 1,062 16.7 17.7 2.8 NASDAQ Global Market
DiaSorin S.p.A. DIA.MI 5,956 13.4 26.4 3.0 Milan
Danaher Corporation DAP.DE 141,902 17.6 37.5 2.8 Frankfurt Stock Exchange
Diagnósticos da América S.A. DASA3.SA 309 -4.6 -3.1 0.5 São Paulo
Castle Biosciences, Inc. CSTL 545 16.6 -108.1 1.2 NASDAQ Global Market
Danaher Corporation DHR 140,905 17.7 37.6 2.8 New York Stock Exchange
Charles River Laboratories International, Inc. CRL 7,241 8.3 -238.3 2.4 New York Stock Exchange
Quest Diagnostics Incorporated DGX 20,045 7.0 22.3 2.9 New York Stock Exchange
Eurofins Scientific SE ERF.PA 11,773 5.5 40.1 2.1 Paris
Devyser Diagnostics AB (publ) DVYSR.ST 202 -53.4 -27.7 5.9 Stockholm Stock Exchange
Spectral Medical Inc. EDT.TO 171 -11.2 -9.7 -6.0 Toronto Stock Exchange
Fulgent Genetics, Inc. FLGT 596 -13.9 -14.8 0.5 NASDAQ Global Market
Fleury S.A. FLRY3.SA 1,320 0.8 11.4 1.4 São Paulo
Exact Sciences Corporation EXAS 9,654 -8.8 -9.4 4.0 NASDAQ Capital Market
Diaceutics PLC DXRX.L 132 434.3 -33.7 2.5 London Stock Exchange
Eurofins Scientific SE ESF.VI 12,375 5.5 27.8 2.1 Vienna
Genetic Signatures Limited GSS.AX 55 -7.4 -3.7 1.5 Australian Securities Exchange
Integrated Diagnostics Holdings plc IDHC.L 202 8.0 16.6 3.8 London Stock Exchange
GRAIL, LLC GRAL 1,601 -2.9 -0.8 0.6 NASDAQ Global Market
Healius Limited HLS.AX 359 -9.2 -7.8 0.2 Australian Securities Exchange
Guardant Health, Inc. GH 6,202 -14.0 -14.9 -24.7 NASDAQ Global Select
Lumibird SA LBIRD.PA 361 8.5 62.0 1.8 Paris
IDEXX Laboratories, Inc. IDXX 42,504 32.3 48.2 29.8 NASDAQ Global Select
Dr. Lal PathLabs Limited LALPATHLAB.NS 2,694 31.2 47.3 10.6 National Stock Exchange of India
Standard BioTools Inc. LAB 463 -5.0 -3.5 1.0 NASDAQ Global Select
Illumina, Inc. ILMN 14,387 -27.9 -15.1 6.1 NASDAQ Global Select
ICON Public Limited Company ICLR 11,979 5.8 16.0 1.3 NASDAQ Global Select
IQVIA Holdings Inc. IQV 27,363 4.3 20.9 4.7 New York Stock Exchange
Dr. Lal PathLabs Limited LALPATHLAB.BO 2,689 31.2 47.3 10.6 Bombay Stock Exchange
Integral Diagnostics Limited IDX.AX 550 4.9 104.7 0.9 Australian Securities Exchange
Illumina, Inc. ILU.DE 14,543 -27.6 -14.9 6.1 Frankfurt Stock Exchange
Lonza Group AG LONN.SW 50,140 22.7 63.3 4.3 Swiss Exchange
Metropolis Healthcare Limited METROPOLIS.BO 1,029 28.0 60.3 6.6 Bombay Stock Exchange
Myriad Genetics, Inc. MYGN 466 -6.5 -4.6 0.7 NASDAQ Global Select
Medpace Holdings, Inc. MEDP 9,035 19.3 23.0 16.1 NASDAQ Global Select
Metropolis Healthcare Limited METROPOLIS.NS 1,029 28.0 60.3 6.6 National Stock Exchange of India
Laboratory Corporation of America Holdings LH 21,955 8.8 30.0 2.6 New York Stock Exchange
Mettler-Toledo International Inc. MTD 24,730 18.8 29.1 7.6 New York Stock Exchange
Krsnaa Diagnostics Limited KRSNAA.BO 268 10.2 30.2 2.7 Bombay Stock Exchange
MDxHealth SA MDXH 107 -5.8 -2.8 7.2 NASDAQ Capital Market
Krsnaa Diagnostics Limited KRSNAA.NS 268 10.2 30.2 2.7 National Stock Exchange of India
Monash IVF Group Limited MVF.AX 158 8.5 -111.0 1.0 Australian Securities Exchange
Neogen Corporation NEOG 1,054 -0.9 -2.2 0.4 NASDAQ Global Select
Inotiv, Inc. NOTV 69 12.3 -0.8 0.4 NASDAQ Capital Market
NeoGenomics, Inc. NEO 185 779.5 -2.4 0.2 NASDAQ Capital Market
Pangaea Oncology, S.A. PANG.MC 67 -30.7 -16.7 3.6 Madrid Stock Exchange
Natera, Inc. NTRA 23,363 -142.4 -122.0 18.7 NASDAQ Global Select
OPKO Health, Inc. OPK 1,019 8.2 -22.2 0.7 NASDAQ Global Select
Qiagen N.V. QIA.DE 10,231 26.0 123.5 2.9 Frankfurt Stock Exchange
Revvity, Inc. RVTY 11,377 10.8 40.4 1.5 New York Stock Exchange
Personalis, Inc. PSNL 547 -7.8 -6.4 2.6 NASDAQ Global Market
Qiagen N.V. QGEN 10,236 25.4 110.1 3.0 New York Stock Exchange
RadNet, Inc. RDNT 4,156 5.1 174.9 4.5 NASDAQ Global Market
Prenetics Global Limited PRENW 132 -2.8 -2.2 0.6 NASDAQ Global Market
PT Prodia Widyahusada Tbk PRDA.JK 155 6.2 10.7 1.0 Jakarta Stock Exchange
Prenetics Global Limited PRE 104 -2.8 -2.2 0.6 NASDAQ Global Market
Scope Fluidics S.A. SCP.WA 112 6.0 6.3 2.8 Warsaw Stock Exchange
Selvita S.A. SLV.WA 148 6.0 -86.4 1.6 Warsaw Stock Exchange
Neuronetics, Inc. STIM 233 -4.3 -4.5 6.1 NASDAQ Global Market
Sonic Healthcare Limited SHL.AX 8,190 4.7 23.0 1.5 Australian Securities Exchange
Sera Prognostics, Inc. SERA 72 -2.4 -2.6 0.9 NASDAQ Global Market
Sotera Health Company SHC 3,181 2.8 128.5 7.7 NASDAQ Global Select
Thermo Fisher Scientific Inc. TMO 152,685 11.6 23.5 3.1 New York Stock Exchange
Twist Bioscience Corporation TWST 2,152 -12.9 -11.2 4.9 NASDAQ Global Select
Thyrocare Technologies Limited THYROCARE.BO 609 26.1 56.1 9.4 Bombay Stock Exchange
Thyrocare Technologies Limited THYROCARE.NS 610 26.1 56.1 9.4 National Stock Exchange of India
Thermo Fisher Scientific Inc. TN8.DE 153,631 10.6 23.2 3.1 XETRA
Tempus AI, Inc. TEM 11,207 -16.9 -16.4 35.7 Nasdaq
Voxel S.A. VOX.WA 439 8.6 16.6 4.4 Warsaw Stock Exchange
Vimian Group AB (publ) VIMIAN.ST 2,235 20.7 103.1 2.9 Stockholm Stock Exchange
Exagen Inc. XGN 150 -13.2 -8.4 20.5 NASDAQ Global Market
Vijaya Diagnostic Centre Limited VIJAYA.NS 1,149 33.1 67.8 12.2 National Stock Exchange of India
Waters Corporation WAT 20,735 19.6 31.4 10.5 New York Stock Exchange
Vimta Labs Limited VIMTALABS.NS 242 16.9 15.1 2.7 National Stock Exchange of India
Vimta Labs Limited VIMTALABS.BO 241 16.9 15.1 2.7 Bombay Stock Exchange
VolitionRx Limited VNRX 82 -4.6 -3.1 -3.6 American Stock Exchange
Vijaya Diagnostic Centre Limited VIJAYA.BO 1,148 33.1 67.8 12.2 Bombay Stock Exchange