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	11.9	24.7	2.2
PetMed Express, Inc.	16.6	228.9	0.8
Mediana / PetMed Express, Inc.	0.7	0.1	2.5

---

Pozostałe spółki z branży Medical - Pharmaceuticals

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Camurus AB (publ)	0RD1.L	3,988	75.0	88.6	11.5	London Stock Exchange
Tecan Group AG	0QLN.L	2,647	14.1	31.2	1.5	London Stock Exchange
Bachem Holding AG	0QND.L	5,423	25.6	36.2	3.1	London Stock Exchange
Basilea Pharmaceutica AG	0QNA.L	723	9.2	8.2	7.8	London Stock Exchange
Laboratorios Farmaceuticos Rovi, S.A.	0ILL.L	3,376	13.6	20.9	5.0	London Stock Exchange
Valneva SE	0OB3.L	488	-6.6	-4.7	2.2	London Stock Exchange
Sandoz Group AG	0SAN.L	23,891	29.9	0.0	2.9	London Stock Exchange
Boiron SA	0DTF.L	458	9.1	34.6	1.0	London Stock Exchange
Agios Pharmaceuticals, Inc.	0HB0.L	2,085	3.0	3.1	1.3	London Stock Exchange
Insmed Incorporated	0JAV.L	18,288	-19.2	-17.5	178.4	London Stock Exchange
Walgreens Boots Alliance, Inc.	0LSZ.L	9,911	5.5	-1.6	1.4	London Stock Exchange
Mettler-Toledo International Inc.	0K10.L	25,191	18.7	29.5	-200.8	London Stock Exchange
Sam Chun Dang Pharm. Co., Ltd	000250.KQ	2,573	89.1	-302.9	13.4	KOSDAQ
Cachet Pharmaceutical Co., Ltd.	002462.SZ	547	6.2	29.5	0.9	Shenzhen
Blueprint Medicines Corporation	0HOJ.L	8,295	-63.3	-52.4	23.9	London Stock Exchange
Nektar Therapeutics	0UNL.L	124	-2.5	-39.3	380.1	London Stock Exchange
Santhera Pharmaceuticals Holding AG	0QN1.L	187	-9.5	-3.3	5.0	London Stock Exchange
Verastem, Inc.	0LOV.L	259	-2.2	-1.7	-8.0	London Stock Exchange
Geron Corporation	0IV3.L	901	-7.3	-6.8	3.5	London Stock Exchange
BioMarin Pharmaceutical Inc.	0HNC.L	11,012	15.5	21.0	1.9	London Stock Exchange
Corbus Pharmaceuticals Holdings, Inc.	0SZI.L	98	-2.3	-1.9	0.7	London Stock Exchange
Anavex Life Sciences Corp.	0HFR.L	907	-42.7	-25.5	9.2	London Stock Exchange
Dynavax Technologies Corporation	0IDA.L	1,208	-18.4	-21.3	2.4	London Stock Exchange
Esperion Therapeutics, Inc.	0IIM.L	221	-0.6	-1.5	-0.5	London Stock Exchange
Intellia Therapeutics, Inc.	0JBU.L	1,105	-2.1	-2.1	1.4	London Stock Exchange
Oryzon Genomics S.A.	0RDB.L	246	17.8	-66.1	2.2	London Stock Exchange
Myriad Genetics, Inc.	0K3W.L	515	-7.4	-5.0	0.7	London Stock Exchange
Alibaba Health Information Technology Limited	0241.HK	8,661	59.1	51.3	4.1	HKSE
Supernus Pharmaceuticals, Inc.	0LB2.L	1,796	11.2	28.9	1.7	London Stock Exchange
Biogen Inc.	0R1B.L	19,383	5.7	13.1	1.1	London Stock Exchange
Exelixis, Inc.	0IJO.L	12,215	14.9	20.0	6.0	London Stock Exchange
Emergent BioSolutions Inc.	0IGA.L	382	-1.3	-2.9	0.7	London Stock Exchange
Axsome Therapeutics, Inc.	0HKF.L	5,175	-19.9	-18.5	96.9	London Stock Exchange
Hyundai Bioscience Co., Ltd.	048410.KQ	319	-46.5	-29.4	3.4	KOSDAQ
Incyte Corporation	0J9P.L	13,281	37.2	623.4	3.6	London Stock Exchange
Yixintang Pharmaceutical Group Co., Ltd.	002727.SZ	1,328	17.9	300.6	1.3	Shenzhen
Vetoquinol SA	0O1O.L	1,059	10.4	15.4	1.6	London Stock Exchange
ABIVAX Société Anonyme	0RA9.L	512	-2.9	-2.5	10.9	London Stock Exchange
Neurocrine Biosciences, Inc.	0K6R.L	12,738	23.2	42.1	5.1	London Stock Exchange
OPKO Health, Inc.	0KCS.L	1,075	8.7	-23.4	0.7	London Stock Exchange
Evolus, Inc.	0K16.L	598	-12.3	-10.5	-89.4	London Stock Exchange
Abeona Therapeutics Inc.	0H7R.L	299	-5.4	-4.2	6.1	London Stock Exchange
Thermo Fisher Scientific Inc.	0R0H.L	161,662	12.5	24.9	3.3	London Stock Exchange
Halozyme Therapeutics, Inc.	0J2O.L	6,655	7.6	13.7	13.8	London Stock Exchange
Zoetis Inc.	0M3Q.L	70,525	16.5	28.3	15.3	London Stock Exchange
Alnylam Pharmaceuticals, Inc.	0HD2.L	42,981	-212.4	-153.0	634.4	London Stock Exchange
Amicus Therapeutics, Inc.	0HF9.L	1,865	30.1	-63.9	9.7	London Stock Exchange
Illumina, Inc.	0J8Z.L	15,950	-31.1	-16.6	6.8	London Stock Exchange
Vertex Pharmaceuticals Incorporated	0QZU.L	117,369	-1,586.6	-119.4	7.2	London Stock Exchange
uniQure N.V.	0EE0.L	777	-6.1	-3.5	22.7	London Stock Exchange
Sarepta Therapeutics, Inc.	0L35.L	1,782	-5.9	-7.1	1.6	London Stock Exchange
Editas Medicine, Inc.	0IFK.L	223	-1.8	-0.8	3.4	London Stock Exchange
Ionis Pharmaceuticals, Inc.	0JDI.L	6,900	-14.8	-14.9	14.3	London Stock Exchange
Heron Therapeutics, Inc.	0J4V.L	337	-21.7	-24.9	-10.1	London Stock Exchange
Nanobiotix S.A.	0QAV.L	238	-10.1	-6.0	-9.3	London Stock Exchange
Agilent Technologies, Inc.	0HAV.L	34,464	17.5	27.5	5.7	London Stock Exchange
Aclaris Therapeutics, Inc.	0H8T.L	159	-1.4	-1.1	0.9	London Stock Exchange
Atara Biotherapeutics, Inc.	0HIY.L	55	-5.8	-5.8	-1.7	London Stock Exchange
Regeneron Pharmaceuticals, Inc.	0R2M.L	58,083	11.7	13.0	2.0	London Stock Exchange
Siegfried Holding AG	0QQO.L	5,154	12.6	24.5	4.0	London Stock Exchange
Corcept Therapeutics Incorporated	0I3Q.L	7,656	69.6	56.6	11.0	London Stock Exchange
ZJAMP Group Co., Ltd.	002758.SZ	644	5.0	12.6	1.0	Shenzhen
Sangamo Therapeutics, Inc.	0R1D.L	126	-1.8	-1.5	23.7	London Stock Exchange
Molecular Partners AG	0QXX.L	150	-3.3	-2.0	0.8	London Stock Exchange
Luyan Pharma Co.,Ltd.	002788.SZ	473	-1.4	10.4	1.1	Shenzhen
Iovance Biotherapeutics, Inc.	0JDK.L	581	-1.9	-1.4	0.7	London Stock Exchange
IQVIA Holdings Inc.	0JDM.L	28,510	4.6	21.6	4.8	London Stock Exchange
Waters Corporation	0LTI.L	20,923	19.8	31.7	10.6	London Stock Exchange
Newron Pharmaceuticals S.p.A.	0QOI.L	176	-7.1	-7.4	95.1	London Stock Exchange
AB Science S.A.	0Q77.L	114	-13.1	-10.9	-3.6	London Stock Exchange
AddLife AB (publ)	0REZ.L	2,376	23.1	73.8	4.5	London Stock Exchange
Bonesupport Holding AB (publ)	0RQO.L	1,994	112.6	155.7	25.7	London Stock Exchange
Perrigo Company plc	0Y5E.L	3,760	1.1	-21.1	0.9	London Stock Exchange
Formycon AG	0W4N.L	610	-4.8	-4.1	1.1	London Stock Exchange
TG Therapeutics, Inc.	0VGI.L	5,075	81.5	137.6	22.7	London Stock Exchange
High Tide Inc.	2LYA.F	195	7.5	-38.9	1.9	Frankfurt Stock Exchange
Cawachi Limited	2664.T	427	7.4	12.6	0.5	Tokyo
Cosmo Pharmaceuticals N.V.	0RGI.L	1,331	11.0	15.4	2.1	London Stock Exchange
China Pioneer Pharma Holdings Limited	1345.HK	318	10.7	15.0	2.0	HKSE
Viking Therapeutics, Inc.	0VQA.L	3,430	-18.6	-24.6	3.7	London Stock Exchange
ABL Bio Inc.	298380.KQ	2,235	-43.7	-27.3	21.2	KOSDAQ
ST Pharm Co.,Ltd.	237690.KQ	1,254	34.3	68.5	3.3	KOSDAQ
Cellid, Co., Ltd.	299660.KQ	102	-14.5	-9.7	2.3	KOSDAQ
Inventiva S.A.	0RNK.L	437	-4.2	-1.0	-1.7	London Stock Exchange
AbbVie Inc.	4AB.DU	331,599	18.0	79.0	233.5	Dusseldorf
MatsukiyoCocokara & Co.	3088.T	8,010	12.1	21.5	2.3	Tokyo
COSMOS Pharmaceutical Corporation	3349.T	5,106	12.9	25.1	3.0	Tokyo
Al-Dawaa Medical Services Company	4163.SR	1,788	5.2	17.7	4.5	Saudi
Kusuri No Aoki Holdings Co., Ltd.	3549.T	2,781	10.2	22.9	2.8	Tokyo
Ohki Healthcare Holdings Co.,Ltd.	3417.T	101	0.9	5.5	0.5	Tokyo
Beijing Tong Ren Tang Chinese Medicine Company Limited	3613.HK	943	15.3	14.8	1.8	HKSE
Nahdi Medical Company	4164.SR	4,524	9.7	19.9	6.9	Saudi
Shinnihonseiyaku Co., Ltd.	4931.T	336	21.5	20.9	2.3	Tokyo
Tsuruha Holdings Inc.	3391.T	3,775	14.3	33.6	1.9	Tokyo
Welcia Holdings Co., Ltd.	3141.T	3,634	9.2	36.7	2.2	Tokyo
Qol Holdings Co., Ltd.	3034.T	480	2.8	13.4	1.2	Tokyo
Satudora Holdings Co.,Ltd.	3544.T	80	1.0	16.7	1.2	Tokyo
Create SD Holdings Co., Ltd.	3148.T	1,415	9.3	14.4	1.5	Tokyo
Medical System Network Co., Ltd.	4350.T	102	-1.1	11.7	0.9	Tokyo
Middle East Pharmaceutical Industries Co.	4016.SR	646	20.6	26.9	6.2	Saudi
NIHON CHOUZAI Co.,Ltd.	3341.T	648	4.3	67.4	1.6	Tokyo
BeiGene, Ltd.	688235.SS	32,647	-291.2	-113.6	12.7	Shanghai
Great Tree Pharmacy Co., Ltd.	6469.TWO	667	8.6	28.6	5.8	Taipei Exchange
LBX Pharmacy Chain Joint Stock Company	603883.SS	2,125	4.2	34.0	2.2	Shanghai
YAKUODO HOLDINGS Co., Ltd.	7679.T	312	4.0	10.5	1.2	Tokyo
Shanghai No.1 Pharmacy Co., Ltd.	600833.SS	391	15.2	21.3	2.5	Shanghai
Yifeng Pharmacy Chain Co., Ltd.	603939.SS	4,219	7.4	19.3	2.7	Shanghai
Jointown Pharmaceutical Group Co., Ltd	600998.SS	3,661	5.1	9.0	0.9	Shanghai
Sugi Holdings Co.,Ltd.	7649.T	4,147	11.2	23.3	2.4	Tokyo
Astena Holdings Co., Ltd.	8095.T	132	5.1	-8.4	0.8	Tokyo
Yunnan Jianzhijia Health-Chain Co., Ltd.	605266.SS	424	-0.1	28.6	1.1	Shanghai
Public Joint-Stock Company Pharmacy Chain 36.6	APTK.ME	916	3.9	322.7	-11.2	Moscow Stock Exchange
Anuh Pharma Limited	ANUHPHR.BO	127	15.5	22.9	3.3	Bombay Stock Exchange
Ain Holdings Inc.	9627.T	1,331	6.4	19.2	1.4	Tokyo
Genky DrugStores Co., Ltd.	9267.T	845	6.4	18.1	2.4	Tokyo
Sundrug Co.,Ltd.	9989.T	3,623	9.1	17.0	1.9	Tokyo
Bharat Parenterals Limited	BPLPHARMA.BO	101	136.8	-63.7	2.4	Bombay Stock Exchange
DocMorris AG	DOCM.SW	403	-2.4	-0.8	0.2	Swiss Exchange
Green Cross Health Limited	GXH.NZ	76	0.2	10.4	0.8	NZSE
Corporativo Fragua, S.A.B. de C.V.	FRAGUAB.MX	2,824	13.2	15.0	2.4	Mexico
Gujarat Themis Biosyn Limited	GUJTHEM.BO	447	53.6	78.4	15.4	Bombay Stock Exchange
Harrow Health, Inc. 11.875% Senior Notes due 2027	HROWM	1,132	48.5	-54.5	13.7	NASDAQ Global Market
Harrow Health, Inc. 8.625% Senior Notes due 2026	HROWL	1,165	53.7	-52.4	20.2	NASDAQ Global Market
High Tide Inc.	HITI	188	7.3	-36.9	1.8	NASDAQ Capital Market
Jenburkt Pharmaceuticals Limited	JENBURPH.BO	71	14.4	19.0	3.5	Bombay Stock Exchange
High Tide Inc.	HITI.V	185	6.8	-36.8	1.8	Toronto Stock Exchange Ventures
MedPlus Health Services Limited	MEDPLUS.BO	1,218	18.5	69.8	6.0	Bombay Stock Exchange
Kerala Ayurveda Limited	KERALAYUR.BO	84	-168.5	-45.9	71.0	Bombay Stock Exchange
Kwality Pharmaceuticals Limited	KPL.BO	143	13.7	30.7	4.6	Bombay Stock Exchange
LifeMD, Inc.	LFMD	568	220.5	-46.9	-231.5	NASDAQ Global Market
LifeMD, Inc.	LFMDP	1,093	220.5	-46.9	-231.5	NASDAQ Global Market
NEUCA S.A.	NEU.WA	859	6.8	19.1	2.8	Warsaw Stock Exchange
MedPlus Health Services Limited	MEDPLUS.NS	1,219	18.5	69.8	6.0	National Stock Exchange of India
Newron Pharmaceuticals S.p.A.	NP5.DE	178	4.2	9.5	103.9	Frankfurt Stock Exchange
PRAVEG LIMITED	PRAVEG.BO	152	21.6	79.2	2.6	Bombay Stock Exchange
Oriola Oyj	OKDAV.HE	218	10.2	-8.0	1.4	Helsinki
Oriola Oyj	OKDBV.HE	218	10.2	-8.0	1.4	Helsinki
Empreendimentos Pague Menos S.A.	PGMN3.SA	386	-1.3	18.7	0.7	São Paulo
PetMed Express, Inc.	PETS	68	14.9	190.2	0.7	NASDAQ Global Select
OXYGENTA PHARMACEUTICAL LIMITE	OXYGENTAPH.BO	51	-42.4	-40.4	-16.2	Bombay Stock Exchange
Raia Drogasil S.A.	RADL3.SA	4,819	5.3	21.5	3.9	São Paulo
Selçuk Ecza Deposu Ticaret ve Sanayi A.S.	SELEC.IS	1,400	8.5	27.9	2.4	Istanbul Stock Exchange
Redcare Pharmacy NV	RDC.DE	2,295	67.6	-42.4	4.0	Frankfurt Stock Exchange
Sastasundar Ventures Limited	SASTASUNDR.BO	107	-5.0	-10.0	1.4	Bombay Stock Exchange
Richter Gedeon Vegyészeti Gyár Nyilvánosan Muködo Rt.	RICHT.BD	5,493	5.2	7.8	1.4	Budapest
Shree Ganesh Remedies Limited	SGRL.BO	89	18.2	32.9	5.2	Bombay Stock Exchange
Sastasundar Ventures Limited	SASTASUNDR.NS	107	-5.0	-10.0	1.4	National Stock Exchange of India
Shukra Pharmaceuticals Limited	SHUKRAPHAR.BO	89	43.5	8.0	1.2	Bombay Stock Exchange
SUDARSHAN PHARMA INDUSTRIES LI	SUDARSHAN.BO	85	14.0	4.5	0.6	Bombay Stock Exchange
Walgreens Boots Alliance, Inc.	W8A.DE	9,845	7.6	-1.7	1.4	Frankfurt Stock Exchange
111, Inc.	YI	64	200.8	-6.7	-0.7	NASDAQ Global Market
Walgreens Boots Alliance, Inc.	WBA	9,928	5.5	-1.6	1.4	NASDAQ Global Select
Vikram Thermo (India) Limited	VIKRAMTH.BO	57	21.6	60.0	4.0	Bombay Stock Exchange
Almujtama Alraida Medical Co.	9592.SR	81	1.4	38.6	2.3	Saudi
HEARTSEED INC	219A.T	433	-125.1	-108.0	9.9	Tokyo