Logo Spółki IDEXX Laboratories, Inc.


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: 711.46
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 240.8

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

Brak danych DDM

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 15.7 33.4 2.6
IDEXX Laboratories, Inc. 41.4 58.7 38.6
Mediana / IDEXX Laboratories, Inc. 0.4 0.6 0.1
Pozostałe spółki z branży Medical - Diagnostics & Research
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Selvita S.A. SLV.WA 236 17.0 1,894.8 2.8 Warsaw Stock Exchange
Revvity, Inc. RVTY 11,993 19.3 51.6 1.7 New York Stock Exchange
Medpace Holdings, Inc. MEDP 15,357 31.8 39.7 58.6 NASDAQ Global Select
Metropolis Healthcare Limited METROPOLIS.NS 1,109 39.2 64.3 7.1 National Stock Exchange of India
Vimta Labs Limited VIMTALABS.BO 296 18.8 34.2 6.5 Bombay Stock Exchange
Yunkang Group Limited 2325.HK 75 -0.6 -0.7 0.5 HKSE
Aclaris Therapeutics, Inc. ACRS 320 -5.0 -2.6 2.7 NASDAQ Global Select
Agilent Technologies, Inc. A 41,218 61.7 100.1 6.4 New York Stock Exchange
Hangzhou Tigermed Consulting Co., Ltd. 3347.HK 6,192 43.7 144.6 2.1 HKSE
H.U. Group Holdings, Inc. 4544.T 1,241 9.2 146.0 1.5 Tokyo
Vijaya Diagnostic Centre Limited VIJAYA.BO 1,164 35.0 69.0 12.1 Bombay Stock Exchange
Thyrocare Technologies Limited THYROCARE.BO 246 10.3 20.1 4.8 Bombay Stock Exchange
BGI Genomics Co., Ltd. 300676.SZ 2,664 -38.3 -21.1 2.1 Shenzhen
Diagnósticos da América S.A. DASA3.SA 785 5.1 -3.8 0.5 São Paulo
Vimta Labs Limited VIMTALABS.NS 299 19.0 34.5 6.5 National Stock Exchange of India
WuXi AppTec Co., Ltd. 2359.HK 37,908 11.5 18.8 4.3 HKSE
Hangzhou Tigermed Consulting Co., Ltd. 300347.SZ 5,161 43.7 144.6 2.1 Shenzhen
OpGen, Inc. OPGN 106 14.9 15.5 10.4 NASDAQ Capital Market
Fleury S.A. FLRY3.SA 1,466 6.2 14.6 1.6 São Paulo
Sonic Healthcare Limited SHL.AX 7,572 12.9 21.9 1.3 Australian Securities Exchange
Mettler-Toledo International Inc. MTD 28,836 26.3 36.4 -116.7 New York Stock Exchange
Quest Diagnostics Incorporated DGX 20,405 12.7 21.9 2.9 New York Stock Exchange
IQVIA Holdings Inc. IQV 38,436 15.3 30.5 6.4 New York Stock Exchange
CareDx, Inc CDNA 954 -37.6 16.0 3.1 NASDAQ Global Market
Thyrocare Technologies Limited THYROCARE.NS 241 10.3 20.1 4.8 National Stock Exchange of India
Krsnaa Diagnostics Limited KRSNAA.NS 271 12.2 32.7 3.0 National Stock Exchange of India
Personalis, Inc. PSNL 855 -12.3 -11.5 5.6 NASDAQ Global Market
WuXi AppTec Co., Ltd. 603259.SS 31,626 11.5 18.8 4.3 Shanghai
IDEXX Laboratories, Inc. IDXX 56,847 41.4 58.7 38.6 NASDAQ Global Select
Devyser Diagnostics AB (publ) DVYSR.ST 191 121.5 -71.3 5.5 Stockholm Stock Exchange
Fulgent Genetics, Inc. FLGT 852 -19.4 -19.9 0.8 NASDAQ Global Market
GRAIL, LLC GRAL 3,536 -7.7 -9.0 1.8 NASDAQ Global Market
Laboratory Corporation of America Holdings LH 21,466 14.0 26.1 2.6 New York Stock Exchange
Pacific Edge Limited PEB.NZ 76 -3.6 -4.1 4.9 NZSE
Joinn Laboratories(China)Co.,Ltd. 603127.SS 2,776 266.4 90.7 2.6 Shanghai
Healius Limited HLS.AX 472 17.2 -4.7 1.2 Australian Securities Exchange
Chemclin Diagnostics Co., Ltd. 688468.SS 441 47.0 54.3 2.2 Shanghai
PT Prodia Widyahusada Tbk PRDA.JK 134 3.2 9.9 1.0 Jakarta Stock Exchange
Diaceutics PLC DXRX.L 153 42.6 -38.1 1.7 London Stock Exchange
Biodesix, Inc. BDSX 57 -4.2 -1.5 -33.4 NASDAQ Global Market
Qiagen N.V. QIA.DE 10,204 13.9 25.5 2.8 Frankfurt Stock Exchange
Thermo Fisher Scientific Inc. TMO 216,707 23.2 34.0 4.4 New York Stock Exchange
Mega Genomics Limited 6667.HK 207 19.0 46.1 2.1 HKSE
Exagen Inc. XGN 165 -11.1 -8.9 7.9 NASDAQ Global Market
Castle Biosciences, Inc. CSTL 1,127 44.8 -118.0 2.5 NASDAQ Global Market
Danaher Corporation DHR 162,422 25.9 46.0 3.2 New York Stock Exchange
Exact Sciences Corporation EXAS 19,160 -24.0 -19.4 7.7 NASDAQ Capital Market
BML, Inc. 4694.T 955 4.8 23.3 1.2 Tokyo
Prenetics Global Limited PRE 187 -3.3 -4.2 1.3 NASDAQ Global Market
Sera Prognostics, Inc. SERA 116 -3.5 -4.7 2.0 NASDAQ Global Market
Guardant Health, Inc. GH 12,696 -37.8 -31.9 -35.9 NASDAQ Global Select
Tempus AI, Inc. TEM 13,186 -119.6 -65.8 26.9 Nasdaq
Shin Nippon Biomedical Laboratories, Ltd. 2395.T 491 11.4 15.0 2.1 Tokyo
Lonza Group AG LONN.SW 47,308 24.4 53.8 4.6 Swiss Exchange
Lonza Group AG 0QNO.L 47,448 24.4 53.8 4.6 London Stock Exchange
Neogen Corporation NEOG 1,296 -2.2 -1.2 0.6 NASDAQ Global Select
FALCO HOLDINGS Co., Ltd. 4671.T 164 4.5 13.1 1.1 Tokyo
Clínica Baviera, S.A. CBAV.MC 886 9.5 19.5 8.4 Madrid Stock Exchange
NeoGenomics, Inc. NEO 301 -13.7 -2.7 0.4 NASDAQ Capital Market
Beijing Strong Biotechnologies, Inc. 300406.SZ 1,135 15.6 18.6 2.0 Shenzhen
Integrated Diagnostics Holdings plc IDHC.L 401 9.3 17.0 6.0 London Stock Exchange
ICON Public Limited Company ICLR 14,212 14.7 24.0 1.5 NASDAQ Global Select
bioMérieux S.A. BIM.PA 15,166 13.5 34.3 3.3 Paris
Eurofins Scientific SE ERF.PA 12,462 12.7 40.5 2.7 Paris
DiaSorin S.p.A. DIA.MI 3,910 11.2 17.5 2.2 Milan
Metropolis Healthcare Limited METROPOLIS.BO 1,106 39.2 64.3 7.1 Bombay Stock Exchange
Myriad Genetics, Inc. MYGN 666 -2.1 -1.7 1.8 NASDAQ Global Select
China Biotech Services Holdings Limited 8037.HK 116 -15.7 -5.6 3.8 Hong Kong Stock Exchange
Thermo Fisher Scientific Inc. TN8.DE 215,951 23.2 34.0 4.4 XETRA
Illumina, Inc. ILU.DE 19,683 17.0 29.2 8.6 Frankfurt Stock Exchange
Revvity, Inc. 0KHE.L 11,492 19.3 51.6 1.7 London Stock Exchange
Monash IVF Group Limited MVF.AX 216 9.6 13.6 1.4 Australian Securities Exchange
Vimian Group AB (publ) VIMIAN.ST 1,691 17.3 57.4 2.6 Stockholm Stock Exchange
Qiagen N.V. QGEN 10,216 13.9 25.5 2.8 New York Stock Exchange
Vijaya Diagnostic Centre Limited VIJAYA.NS 1,162 35.0 69.0 12.1 National Stock Exchange of India
Lumos Diagnostics Holdings Limited LDX.AX 126 -18.2 -13.9 19.3 Australian Securities Exchange
Joinn Laboratories(China)Co.,Ltd. 6127.HK 2,745 266.4 90.7 2.6 HKSE
Dr. Lal PathLabs Limited LALPATHLAB.NS 2,811 33.7 47.8 10.7 National Stock Exchange of India
Australian Clinical Labs Limited ACL.AX 367 10.2 15.9 3.0 Australian Securities Exchange
Twist Bioscience Corporation TWST 1,937 -14.4 -24.9 4.1 NASDAQ Global Select
Eurofins Scientific SE ESF.VI 12,218 12.7 40.5 2.7 Vienna
Voxel S.A. VOX.WA 385 8.6 14.6 4.1 Warsaw Stock Exchange
Autobio Diagnostics Co., Ltd. 603658.SS 2,922 15.3 18.8 2.5 Shanghai
Waters Corporation WAT 23,598 25.3 37.0 10.3 New York Stock Exchange
Standard BioTools Inc. LAB 555 -4.4 -4.3 1.4 NASDAQ Global Select
Illumina, Inc. ILMN 19,716 17.0 29.2 8.6 NASDAQ Global Select
Shanghai Runda Medical Technology Co., Ltd. 603108.SS 1,284 33.3 -57.5 2.2 Shanghai
Natera, Inc. NTRA 33,751 -114.6 -106.0 26.8 NASDAQ Global Select
DarioHealth Corp. DRIO 82 -13.4 -47.8 8.4 NASDAQ Capital Market
BIONET Corp. 1784.TWO 159 44.1 70.8 4.0 Taipei Exchange
Danaher Corporation DAP.DE 163,584 25.9 46.0 3.2 Frankfurt Stock Exchange
Dirui Industrial Co.,Ltd. 300396.SZ 517 -25.7 -26.5 1.9 Shenzhen
Krsnaa Diagnostics Limited KRSNAA.BO 271 12.2 32.7 3.0 Bombay Stock Exchange
Charles River Laboratories International, Inc. CRL 9,070 22.1 -126.5 2.7 New York Stock Exchange
Guangdong Hybribio Biotech Co.,Ltd. 300639.SZ 536 -4.0 -5.8 1.0 Shenzhen
OPKO Health, Inc. OPK 1,033 22.5 -7.4 0.8 NASDAQ Global Select
Shanghai Labway Clinical Laboratory Co., Ltd. 301060.SZ 582 -36.7 -32.3 2.7 Shenzhen
Sotera Health Company SHC 4,751 17.3 89.6 9.0 NASDAQ Global Select
Lumibird SA LBIRD.PA 554 14.0 42.3 2.3 Paris
Scope Fluidics S.A. SCP.WA 111 3.7 6.8 3.2 Warsaw Stock Exchange
Dian Diagnostics Group Co.,Ltd. 300244.SZ 1,320 19.3 -21.6 1.5 Shenzhen
Spectral Medical Inc. EDT.TO 268 -22.6 -16.9 -9.0 Toronto Stock Exchange
Guangzhou Wondfo Biotech Co.,Ltd 300482.SZ 1,396 25.2 36.7 1.9 Shenzhen
Centro de Imagem Diagnósticos S.A. AALR3.SA 128 6.3 -8.2 0.7 São Paulo
RadNet, Inc. RDNT 6,043 31.8 -461.9 5.8 NASDAQ Global Market
DIVA Laboratories, Ltd. 4153.TWO 63 11.0 22.0 2.0 Taipei Exchange
Maccura Biotechnology Co.Ltd 300463.SZ 991 31.4 -59.8 1.1 Shenzhen
MDxHealth SA MDXH 178 -42.9 -5.3 -21.1 NASDAQ Capital Market
Medicalsystem Biotechnology Co., Ltd. 300439.SZ 563 24.8 42.2 1.4 Shenzhen
Integral Diagnostics Limited IDX.AX 608 15.4 204.7 1.4 Australian Securities Exchange
Amoy Diagnostics Co., Ltd. 300685.SZ 1,235 22.6 29.9 4.5 Shenzhen
Thalys Medical Technology Group Inc. 603716.SS 575 -29.9 -17.2 5.1 Shanghai
BioPorto A/S BIOPOR.CO 80 -5.4 -6.0 9.3 Copenhagen
Pangaea Oncology, S.A. PANG.MC 68 51.1 -50.0 2.7 Madrid Stock Exchange
Guangzhou Kingmed Diagnostics Group Co., Ltd. 603882.SS 1,882 514.0 -24.0 2.0 Shanghai
WuXi XDC Cayman Inc 2268.HK 11,488 51.8 60.4 10.8 HKSE
Neuronetics, Inc. STIM 94 -2.4 -2.1 3.7 NASDAQ Global Market
Thermo Fisher Scientific Inc. TMO.NE 207,230 21.4 32.5 4.2 CBOE CA
Dr. Lal PathLabs Limited LALPATHLAB.BO 2,799 33.7 47.8 10.7 Bombay Stock Exchange