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	12.1	23.6	2.2
PetMed Express, Inc.	15.0	192.5	0.7
Mediana / PetMed Express, Inc.	0.8	0.1	3.0

---

Pozostałe spółki z branży Medical - Pharmaceuticals

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
AddLife AB (publ)	0REZ.L	2,340	22.7	72.6	4.4	London Stock Exchange
Boiron SA	0DTF.L	457	9.0	34.3	1.0	London Stock Exchange
Insmed Incorporated	0JAV.L	18,478	-19.4	-17.6	180.0	London Stock Exchange
Cachet Pharmaceutical Co., Ltd.	002462.SZ	554	6.3	29.9	0.9	Shenzhen
Esperion Therapeutics, Inc.	0IIM.L	230	-0.6	-1.5	-0.5	London Stock Exchange
Alibaba Health Information Technology Limited	0241.HK	8,990	61.0	53.2	4.2	HKSE
PetMed Express, Inc.	PETS	69	15.0	192.5	0.7	NASDAQ Global Select
Welcia Holdings Co., Ltd.	3141.T	3,649	9.5	37.6	2.3	Tokyo
Medical System Network Co., Ltd.	4350.T	96	-1.2	11.2	0.9	Tokyo
Inventiva S.A.	0RNK.L	452	-4.4	-1.0	-1.8	London Stock Exchange
BeiGene, Ltd.	688235.SS	32,747	-291.3	-113.6	12.7	Shanghai
Ohki Healthcare Holdings Co.,Ltd.	3417.T	102	1.1	5.7	0.5	Tokyo
High Tide Inc.	2LYA.F	192	8.3	-26.8	1.9	Frankfurt Stock Exchange
Incyte Corporation	0J9P.L	13,370	37.6	630.2	3.7	London Stock Exchange
OPKO Health, Inc.	0KCS.L	1,070	8.6	-23.2	0.7	London Stock Exchange
Editas Medicine, Inc.	0IFK.L	238	-2.0	-1.0	3.9	London Stock Exchange
Ionis Pharmaceuticals, Inc.	0JDI.L	6,619	-14.3	-14.5	13.9	London Stock Exchange
Heron Therapeutics, Inc.	0J4V.L	346	-21.7	-24.9	-10.1	London Stock Exchange
Astena Holdings Co., Ltd.	8095.T	134	5.6	-8.7	0.8	Tokyo
Blueprint Medicines Corporation	0HOJ.L	8,361	-63.8	-52.8	24.0	London Stock Exchange
Nektar Therapeutics	0UNL.L	124	-3.6	-2.5	24.5	London Stock Exchange
111, Inc.	YI	69	201.7	-6.8	-0.7	NASDAQ Global Market
Raia Drogasil S.A.	RADL3.SA	4,251	4.6	19.3	3.5	São Paulo
ST Pharm Co.,Ltd.	237690.KQ	1,225	33.7	67.3	3.2	KOSDAQ
Aclaris Therapeutics, Inc.	0H8T.L	173	-1.4	-1.1	0.9	London Stock Exchange
LifeMD, Inc.	LFMD	520	199.9	-42.4	-209.6	NASDAQ Global Market
Selçuk Ecza Deposu Ticaret ve Sanayi A.S.	SELEC.IS	1,452	10.5	33.2	2.3	Istanbul Stock Exchange
Camurus AB (publ)	0RD1.L	4,191	60.5	72.6	11.4	London Stock Exchange
Walgreens Boots Alliance, Inc.	W8A.DE	9,969	6.3	-1.6	1.4	Frankfurt Stock Exchange
MatsukiyoCocokara & Co.	3088.T	8,394	12.9	23.0	2.4	Tokyo
Beijing Tong Ren Tang Chinese Medicine Company Limited	3613.HK	966	15.6	15.2	1.9	HKSE
Perrigo Company plc	0Y5E.L	3,702	1.3	-21.5	0.9	London Stock Exchange
Shinnihonseiyaku Co., Ltd.	4931.T	327	21.4	20.6	2.3	Tokyo
Ain Holdings Inc.	9627.T	1,323	6.5	19.5	1.4	Tokyo
Supernus Pharmaceuticals, Inc.	0LB2.L	1,853	11.6	30.0	1.8	London Stock Exchange
MedPlus Health Services Limited	MEDPLUS.BO	1,222	18.4	69.6	6.0	Bombay Stock Exchange
Yixintang Pharmaceutical Group Co., Ltd.	002727.SZ	1,299	17.6	294.0	1.3	Shenzhen
Shanghai No.1 Pharmacy Co., Ltd.	600833.SS	402	15.7	22.0	2.5	Shanghai
Evolus, Inc.	0K16.L	598	-12.6	-10.8	-92.1	London Stock Exchange
Alnylam Pharmaceuticals, Inc.	0HD2.L	41,920	-202.9	-146.4	607.0	London Stock Exchange
Amicus Therapeutics, Inc.	0HF9.L	1,921	30.3	-64.1	9.7	London Stock Exchange
Newron Pharmaceuticals S.p.A.	0QOI.L	179	-7.4	-7.6	98.0	London Stock Exchange
Tecan Group AG	0QLN.L	2,617	14.0	31.1	1.5	London Stock Exchange
Nahdi Medical Company	4164.SR	4,465	9.7	19.9	6.8	Saudi
Santhera Pharmaceuticals Holding AG	0QN1.L	199	-9.7	-3.3	5.0	London Stock Exchange
Sangamo Therapeutics, Inc.	0R1D.L	118	-1.7	-1.4	22.2	London Stock Exchange
Bonesupport Holding AB (publ)	0RQO.L	2,035	115.1	159.2	26.3	London Stock Exchange
Great Tree Pharmacy Co., Ltd.	6469.TWO	661	8.7	28.7	5.8	Taipei Exchange
Verastem, Inc.	0LOV.L	254	-2.2	-1.7	-7.9	London Stock Exchange
Shukra Pharmaceuticals Limited	SHUKRAPHAR.BO	104	50.8	9.3	1.4	Bombay Stock Exchange
BioMarin Pharmaceutical Inc.	0HNC.L	11,056	15.7	21.2	1.9	London Stock Exchange
Corbus Pharmaceuticals Holdings, Inc.	0SZI.L	106	-2.4	-2.0	0.8	London Stock Exchange
Anavex Life Sciences Corp.	0HFR.L	936	-43.6	-26.1	9.4	London Stock Exchange
Intellia Therapeutics, Inc.	0JBU.L	1,222	-2.3	-2.3	1.5	London Stock Exchange
Richter Gedeon Vegyészeti Gyár Nyilvánosan Muködo Rt.	RICHT.BD	5,452	5.2	7.8	1.4	Budapest
Biogen Inc.	0R1B.L	19,619	5.8	13.3	1.2	London Stock Exchange
China Pioneer Pharma Holdings Limited	1345.HK	323	10.9	15.3	2.1	HKSE
Viking Therapeutics, Inc.	0VQA.L	3,419	-20.5	-27.1	4.1	London Stock Exchange
Thermo Fisher Scientific Inc.	0R0H.L	162,568	12.6	25.2	3.3	London Stock Exchange
Zoetis Inc.	0M3Q.L	69,528	16.1	27.5	14.9	London Stock Exchange
Illumina, Inc.	0J8Z.L	15,797	-30.6	-16.4	6.7	London Stock Exchange
Vertex Pharmaceuticals Incorporated	0QZU.L	121,604	-1,625.8	-122.4	7.3	London Stock Exchange
Agilent Technologies, Inc.	0HAV.L	34,841	17.8	27.9	5.8	London Stock Exchange
Atara Biotherapeutics, Inc.	0HIY.L	63	-8.5	-6.3	-1.8	London Stock Exchange
Adicet Bio, Inc.	0HX7.L	56	-0.8	-0.6	0.4	London Stock Exchange
Regeneron Pharmaceuticals, Inc.	0R2M.L	59,234	12.1	13.4	2.1	London Stock Exchange
Siegfried Holding AG	0QQO.L	5,097	12.5	24.2	4.0	London Stock Exchange
Corcept Therapeutics Incorporated	0I3Q.L	7,571	69.2	56.3	11.0	London Stock Exchange
Molecular Partners AG	0QXX.L	145	-3.3	-1.8	0.8	London Stock Exchange
IQVIA Holdings Inc.	0JDM.L	28,204	4.5	21.5	4.8	London Stock Exchange
AB Science S.A.	0Q77.L	95	-10.8	-9.2	-3.0	London Stock Exchange
NEUCA S.A.	NEU.WA	839	6.7	21.2	2.7	Warsaw Stock Exchange
COSMOS Pharmaceutical Corporation	3349.T	5,003	12.9	25.1	3.0	Tokyo
Walgreens Boots Alliance, Inc.	0LSZ.L	10,004	5.4	-1.6	1.4	London Stock Exchange
Sastasundar Ventures Limited	SASTASUNDR.BO	100	-4.7	-9.4	1.3	Bombay Stock Exchange
Exelixis, Inc.	0IJO.L	12,285	14.6	19.6	5.9	London Stock Exchange
Emergent BioSolutions Inc.	0IGA.L	396	-1.1	-3.0	0.7	London Stock Exchange
Axsome Therapeutics, Inc.	0HKF.L	5,460	-20.6	-19.3	100.8	London Stock Exchange
Sastasundar Ventures Limited	SASTASUNDR.NS	100	-4.7	-9.4	1.3	National Stock Exchange of India
Newron Pharmaceuticals S.p.A.	NP5.DE	180	4.2	9.5	104.3	Frankfurt Stock Exchange
Qol Holdings Co., Ltd.	3034.T	484	2.9	13.8	1.2	Tokyo
uniQure N.V.	0EE0.L	804	-6.2	-3.6	23.2	London Stock Exchange
Walgreens Boots Alliance, Inc.	WBA	9,967	5.4	-1.6	1.4	NASDAQ Global Select
Middle East Pharmaceutical Industries Co.	4016.SR	655	20.9	27.3	6.3	Saudi
Al-Dawaa Medical Services Company	4163.SR	1,797	5.2	17.7	4.5	Saudi
LBX Pharmacy Chain Joint Stock Company	603883.SS	2,039	3.9	32.8	2.2	Shanghai
Green Cross Health Limited	GXH.NZ	76	0.2	10.5	0.8	NZSE
Dynavax Technologies Corporation	0IDA.L	1,299	-19.2	-22.1	2.5	London Stock Exchange
Oryzon Genomics S.A.	0RDB.L	258	18.7	-69.4	2.3	London Stock Exchange
Myriad Genetics, Inc.	0K3W.L	520	-7.0	-4.8	0.7	London Stock Exchange
Harrow Health, Inc. 11.875% Senior Notes due 2027	HROWM	1,162	50.0	-54.3	13.6	NASDAQ Global Market
Neurocrine Biosciences, Inc.	0K6R.L	13,273	24.2	43.9	5.3	London Stock Exchange
Yifeng Pharmacy Chain Co., Ltd.	603939.SS	4,125	7.3	18.9	2.7	Shanghai
LifeMD, Inc.	LFMDP	1,060	199.9	-42.4	-209.6	NASDAQ Global Market
Luyan Pharma Co.,Ltd.	002788.SZ	459	-1.5	10.1	1.0	Shenzhen
NIHON CHOUZAI Co.,Ltd.	3341.T	629	4.2	66.7	1.6	Tokyo
Waters Corporation	0LTI.L	21,089	20.1	32.1	10.7	London Stock Exchange
Yunnan Jianzhijia Health-Chain Co., Ltd.	605266.SS	440	-0.0	29.7	1.2	Shanghai
Corporativo Fragua, S.A.B. de C.V.	FRAGUAB.MX	2,929	6.0	11.8	2.2	Mexico
DocMorris AG	DOCM.SW	422	-2.8	-0.9	0.2	Swiss Exchange
Valneva SE	0OB3.L	503	-6.7	-4.8	2.2	London Stock Exchange
Agios Pharmaceuticals, Inc.	0HB0.L	2,288	3.3	3.3	1.5	London Stock Exchange
Empreendimentos Pague Menos S.A.	PGMN3.SA	373	-1.2	13.3	0.7	São Paulo
Nanobiotix S.A.	0QAV.L	243	-10.3	-6.2	-9.6	London Stock Exchange
SUDARSHAN PHARMA INDUSTRIES LI	SUDARSHAN.BO	84	13.8	4.5	0.5	Bombay Stock Exchange
ZJAMP Group Co., Ltd.	002758.SZ	659	5.1	12.9	1.0	Shenzhen
Iovance Biotherapeutics, Inc.	0JDK.L	634	-2.1	-1.6	0.8	London Stock Exchange
Cellid, Co., Ltd.	299660.KQ	92	-13.1	-8.8	2.1	KOSDAQ
High Tide Inc.	HITI.V	193	8.5	-27.2	1.9	Toronto Stock Exchange Ventures
Bachem Holding AG	0QND.L	5,381	25.4	35.8	3.1	London Stock Exchange
Oriola Oyj	OKDBV.HE	217	10.2	-8.0	1.4	Helsinki
Redcare Pharmacy NV	RDC.DE	2,142	70.8	-37.3	3.8	Frankfurt Stock Exchange
Mettler-Toledo International Inc.	0K10.L	25,581	19.0	30.0	-203.9	London Stock Exchange
Public Joint-Stock Company Pharmacy Chain 36.6	APTK.ME	846	3.4	300.2	-10.4	Moscow Stock Exchange
Geron Corporation	0IV3.L	853	-6.7	-6.3	3.3	London Stock Exchange
ABIVAX Société Anonyme	0RA9.L	528	-2.9	-2.5	11.1	London Stock Exchange
Satudora Holdings Co.,Ltd.	3544.T	78	1.0	16.6	1.2	Tokyo
Abeona Therapeutics Inc.	0H7R.L	293	-5.3	-4.1	6.0	London Stock Exchange
ABL Bio Inc.	298380.KQ	2,435	-47.9	-30.0	23.3	KOSDAQ
AbbVie Inc.	4AB.DU	339,152	18.5	80.8	238.7	Dusseldorf
Oriola Oyj	OKDAV.HE	217	10.2	-8.0	1.4	Helsinki
Sandoz Group AG	0SAN.L	24,065	30.6	0.0	3.0	London Stock Exchange
MedPlus Health Services Limited	MEDPLUS.NS	1,220	18.4	69.6	6.0	National Stock Exchange of India
Formycon AG	0W4N.L	618	-4.9	-4.2	1.1	London Stock Exchange
Anuh Pharma Limited	ANUHPHR.BO	121	14.8	21.8	3.2	Bombay Stock Exchange
Hyundai Bioscience Co., Ltd.	048410.KQ	483	-69.3	-45.1	5.2	KOSDAQ
Genky DrugStores Co., Ltd.	9267.T	836	6.5	18.2	2.4	Tokyo
Sugi Holdings Co.,Ltd.	7649.T	4,466	12.3	25.6	2.6	Tokyo
Vikram Thermo (India) Limited	VIKRAMTH.BO	56	21.3	59.4	4.0	Bombay Stock Exchange
YAKUODO HOLDINGS Co., Ltd.	7679.T	286	3.6	9.8	1.1	Tokyo
Vetoquinol SA	0O1O.L	1,073	10.5	15.7	1.6	London Stock Exchange
Harrow Health, Inc. 8.625% Senior Notes due 2026	HROWL	1,170	58.6	-56.5	21.7	NASDAQ Global Market
Cawachi Limited	2664.T	425	7.5	12.8	0.5	Tokyo
High Tide Inc.	HITI	193	8.5	-27.2	1.9	NASDAQ Capital Market
Halozyme Therapeutics, Inc.	0J2O.L	7,003	8.2	14.6	14.7	London Stock Exchange
Sarepta Therapeutics, Inc.	0L35.L	1,799	-5.8	-7.1	1.5	London Stock Exchange
Jointown Pharmaceutical Group Co., Ltd	600998.SS	3,757	5.2	9.3	1.0	Shanghai
Basilea Pharmaceutica AG	0QNA.L	741	9.5	8.4	8.0	London Stock Exchange
PRAVEG LIMITED	PRAVEG.BO	148	21.2	77.6	2.6	Bombay Stock Exchange
Cosmo Pharmaceuticals N.V.	0RGI.L	1,333	11.1	15.5	2.2	London Stock Exchange
Sundrug Co.,Ltd.	9989.T	3,576	9.1	17.1	2.0	Tokyo
Laboratorios Farmaceuticos Rovi, S.A.	0ILL.L	3,343	13.6	20.9	5.0	London Stock Exchange
Kusuri No Aoki Holdings Co., Ltd.	3549.T	2,682	10.0	22.5	2.8	Tokyo
Sam Chun Dang Pharm. Co., Ltd	000250.KQ	2,716	94.8	-322.6	14.3	KOSDAQ
TG Therapeutics, Inc.	0VGI.L	5,075	83.2	140.4	23.2	London Stock Exchange
Tsuruha Holdings Inc.	3391.T	3,753	14.5	34.2	2.0	Tokyo
Gujarat Themis Biosyn Limited	GUJTHEM.BO	439	52.5	76.8	15.1	Bombay Stock Exchange
Shree Ganesh Remedies Limited	SGRL.BO	88	18.2	32.9	5.2	Bombay Stock Exchange
Create SD Holdings Co., Ltd.	3148.T	1,437	9.6	15.0	1.5	Tokyo
Bharat Parenterals Limited	BPLPHARMA.BO	113	160.7	-72.5	2.8	Bombay Stock Exchange
Kwality Pharmaceuticals Limited	KPL.BO	141	13.9	30.9	4.7	Bombay Stock Exchange
Jenburkt Pharmaceuticals Limited	JENBURPH.BO	70	14.0	18.5	3.4	Bombay Stock Exchange
Almujtama Alraida Medical Co.	9592.SR	80	1.4	38.0	2.3	Saudi
HEARTSEED INC	219A.T	531	-154.3	-135.5	12.5	Tokyo
Kerala Ayurveda Limited	KERALAYUR.BO	77	-157.4	-43.2	66.8	Bombay Stock Exchange