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	25.0	3.0
SMS Pharmaceuticals Limited	13.0	31.5	3.7
Mediana / SMS Pharmaceuticals Limited	0.9	0.8	0.8

---

Pozostałe spółki z branży Drug Manufacturers - General

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Guangdong Jiaying Pharmaceutical Co., Ltd	002198.SZ	442	78.7	104.0	4.4	Shenzhen
Hubei Guangji Pharmaceutical Co., Ltd.	000952.SZ	306	-7.7	-7.9	2.2	Shenzhen
Daewoong Co., Ltd.	003090.KS	676	0.6	14.6	0.9	KSE
Oscotec Inc.	039200.KQ	825	115.7	2,926.4	9.3	KOSDAQ
PharmGen Science, Inc.	004720.KS	58	2.2	664.9	0.3	KSE
Zhejiang Zhenyuan Share Co., Ltd.	000705.SZ	399	30.2	55.7	1.4	Shenzhen
Roche Holding AG	0QQ6.L	263,864	10.9	25.0	6.5	London Stock Exchange
Sichuan Kelun Pharmaceutical Co., Ltd.	002422.SZ	8,244	15.7	25.7	2.5	Shenzhen
Yifan Pharmaceutical Co., Ltd.	002019.SZ	2,369	23.7	36.8	1.7	Shenzhen
Zhejiang Int'l Group Co.,Ltd.	000411.SZ	784	2.6	10.8	1.2	Shenzhen
CSPC Pharmaceutical Group Limited	1093.HK	11,908	13.7	18.9	2.7	HKSE
Boai NKY Medical Holdings Ltd.	300109.SZ	1,127	23.7	25.5	2.1	Shenzhen
Luye Pharma Group Ltd.	2186.HK	1,687	3.7	25.6	0.9	HKSE
Zhejiang Wolwo Bio-Pharmaceutical Co., Ltd.	300357.SZ	1,557	32.7	35.4	4.6	Shenzhen
Chongqing Lummy Pharmaceutical Co., Ltd.	300006.SZ	573	-77.0	-42.5	2.2	Shenzhen
Tong Ren Tang Technologies Co. Ltd.	1666.HK	803	6.4	11.0	0.8	HKSE
AbbVie Inc.	4AB.DE	334,928	15.9	79.8	235.9	Frankfurt Stock Exchange
Ono Pharmaceutical Co., Ltd.	4528.T	5,153	9.2	14.7	0.9	Tokyo
JCR Pharmaceuticals Co., Ltd.	4552.T	447	-12.2	-13.8	1.4	Tokyo
Santen Pharmaceutical Co., Ltd.	4536.T	3,955	9.8	15.8	2.0	Tokyo
Kyowa Kirin Co., Ltd.	4151.T	9,105	14.3	25.6	1.6	Tokyo
Chugai Pharmaceutical Co., Ltd.	4519.T	81,170	20.1	28.6	6.1	Tokyo
Astellas Pharma Inc.	4503.T	17,376	4.3	49.5	1.7	Tokyo
Otsuka Holdings Co., Ltd.	4578.T	24,404	6.9	10.3	1.4	Tokyo
Daiichi Sankyo Company, Limited	4568.T	41,338	16.1	20.5	3.7	Tokyo
Zhangzhou Pientzehuang Pharmaceutical., Ltd	600436.SS	16,707	33.6	39.8	7.8	Shanghai
GuangYuYuan Chinese Herbal Medicine Co., Ltd.	600771.SS	1,367	102.0	101.2	6.0	Shanghai
Aurora Optoelectronics Co.,Ltd.	600666.SS	1,249	-219.9	-53.9	10.6	Shanghai
Shanghai Shenqi Pharmaceutical Investment Management Co., Ltd.	600613.SS	449	35.6	53.7	1.4	Shanghai
Shangya Technology Co., Ltd.	6130.TWO	70	-3,544.0	-60.4	3.2	Taipei Exchange
Hangzhou TianMuShan Pharmaceutical Enterprise Co.,Ltd	600671.SS	230	31.4	54.8	28.7	Shanghai
Zhejiang CONBA Pharmaceutical Co.,Ltd.	600572.SS	1,573	14.6	18.9	1.6	Shanghai
NanJing Pharmaceutical Company Limited	600713.SS	940	-0.8	11.5	1.0	Shanghai
Jiangsu Hengrui Medicine Co., Ltd.	600276.SS	47,138	45.2	48.6	7.1	Shanghai
Merck & Co., Inc.	6MK.DE	207,007	6.9	11.9	4.3	Frankfurt Stock Exchange
Tonghua Dongbao Pharmaceutical Co., Ltd.	600867.SS	2,163	405.8	-99.0	2.3	Shanghai
AbbVie Inc.	ABBV	334,344	16.5	79.8	235.7	New York Stock Exchange
Amgen Inc.	AMGN	160,365	9.0	27.0	25.9	NASDAQ Global Select
AbbVie Inc.	ABBV.BA	32,926	-2.1	8.0	23.6	Buenos Aires
Amgen Inc.	AMG.DE	159,581	9.6	38.0	25.7	Frankfurt Stock Exchange
Abbott India Limited	ABBOTINDIA.BO	8,647	37.7	52.2	17.4	Bombay Stock Exchange
Abbott India Limited	ABBOTINDIA.NS	8,644	37.7	52.2	17.4	National Stock Exchange of India
AstraZeneca PLC	AZN.ST	219,997	12.1	28.4	5.4	Stockholm Stock Exchange
Bayer Aktiengesellschaft	BAYN.DE	30,308	-1.2	-7.9	0.8	Frankfurt Stock Exchange
AstraZeneca PLC	AZN.L	218,730	10.8	28.1	5.3	London Stock Exchange
Bayer Aktiengesellschaft	BAYN.SG	30,128	-1.0	-10.0	0.8	Stuttgart
Bristol-Myers Squibb Company	BMY	95,486	3.4	17.6	5.5	New York Stock Exchange
AstraZeneca PLC	AZN	430,650	22.9	55.4	10.5	NASDAQ Global Select
Bayer AG	BAY.WA	30,459	-1.0	-10.1	0.8	Warsaw Stock Exchange
Biogen Inc.	BIIB	19,469	5.7	13.1	1.1	NASDAQ Global Select
Bristol-Myers Squibb Company	BRM.DE	96,097	3.4	17.7	5.5	Frankfurt Stock Exchange
Cipla Limited	CIPLA.NS	14,314	16.0	23.2	3.9	National Stock Exchange of India
Cipla Limited	CIPLA.BO	14,316	16.0	23.2	3.9	Bombay Stock Exchange
Cosmo Pharmaceuticals N.V.	COPN.SW	1,250	11.0	15.4	2.1	Swiss Exchange
EIS Eczacibasi Ilaç, Sinai ve Finansal Yatirimlar Sanayi ve Ticaret A.S.	ECILC.IS	872	11.5	35.8	0.8	Istanbul Stock Exchange
Gilead Sciences, Inc.	GIS.DE	138,353	14.5	29.8	7.2	Frankfurt Stock Exchange
Grifols, S.A.	GRF.MC	7,626	-1.6	45.9	1.2	Madrid Stock Exchange
GSK plc	GSK.L	77,648	5.2	18.2	4.1	London Stock Exchange
Gland Pharma Limited	GLAND.NS	3,613	23.0	44.1	3.4	National Stock Exchange of India
Gilead Sciences, Inc.	GILD	139,009	11.5	23.3	7.3	NASDAQ Global Select
GlaxoSmithKline Pharmaceuticals Limited	GLAXO.BO	6,519	45.5	60.0	28.5	Bombay Stock Exchange
Gland Pharma Limited	GLAND.BO	3,616	23.0	44.1	3.4	Bombay Stock Exchange
GlaxoSmithKline Pharmaceuticals Limited	GLAXO.NS	6,515	45.5	60.0	28.5	National Stock Exchange of India
Grifols, S.A.	GRFS	7,567	-1.8	27.4	0.9	NASDAQ Global Select
GSK plc	GSK	78,177	7.5	18.1	4.0	New York Stock Exchange
Johnson & Johnson	JNJ.DE	375,400	10.0	17.2	4.8	Frankfurt Stock Exchange
Haw Par Corporation Limited	H02.SI	2,198	47.8	11.9	0.7	Stock Exchange of Singapore
Biogen Inc.	IDP.DE	19,405	5.7	13.1	1.1	Frankfurt Stock Exchange
Johnson & Johnson	JNJ	375,371	10.4	17.2	4.8	New York Stock Exchange
Eli Lilly and Company	LLY.DE	741,013	42.3	63.3	44.6	Frankfurt Stock Exchange
Eli Lilly and Company	LLY	739,869	43.3	63.2	44.5	New York Stock Exchange
PT Kalbe Farma Tbk.	KLBF.JK	4,268	15.0	20.6	2.9	Jakarta Stock Exchange
Marksans Pharma Limited	MARKSANS.NS	1,396	21.2	31.3	4.8	National Stock Exchange of India
Kopran Limited	KOPRAN.BO	103	10.3	22.8	1.7	Bombay Stock Exchange
Marksans Pharma Limited	MARKSANS.BO	1,396	21.2	31.3	4.8	Bombay Stock Exchange
Kopran Limited	KOPRAN.NS	103	10.3	22.8	1.7	National Stock Exchange of India
Novartis AG	NOVN.SW	234,408	9.6	18.9	6.3	Swiss Exchange
Mayne Pharma Group Limited	MYX.AX	270	8.7	-4.0	1.1	Australian Securities Exchange
Merck & Co., Inc.	MRK	203,218	6.5	11.7	4.2	New York Stock Exchange
Organon & Co.	OGN	2,589	-3.9	3.4	4.7	New York Stock Exchange
Novartis AG	NVS	240,763	9.9	18.7	6.3	New York Stock Exchange
NGL Fine-Chem Limited	NGLFINE.NS	89	18.8	36.6	2.7	National Stock Exchange of India
NGL Fine-Chem Limited	NGLFINE.BO	89	18.8	36.6	2.7	Bombay Stock Exchange
Orion Oyj	ORNAV.HE	10,465	19.3	25.5	8.3	Helsinki
Orion Oyj	ORNBV.HE	10,272	19.3	25.5	8.3	Helsinki
Pfizer Inc.	PFE.F	144,359	4.9	18.3	1.6	Frankfurt Stock Exchange
Pfizer Inc.	PFE.DE	144,292	7.6	18.4	1.6	Frankfurt Stock Exchange
Pfizer Inc.	PFE.BA	145,364	4.9	2.3	0.2	Buenos Aires
Pfizer Inc.	PFE	144,295	4.9	18.3	1.6	New York Stock Exchange
Dimed S.A. Distribuidora de Medicamentos	PNVL3.SA	264	0.7	14.6	1.1	São Paulo
Pfizer Limited	PFIZER.BO	3,100	35.4	34.5	6.3	Bombay Stock Exchange
Pfizer Inc.	PFE.NE	146,447	5.0	18.2	1.6	Cboe CA
Pfizer Limited	PFIZER.NS	3,099	35.4	34.5	6.3	National Stock Exchange of India
Sanofi	SAN.PA	126,384	8.8	16.3	1.4	Paris
Roche Holding AG	ROG.SW	262,976	10.9	25.0	6.5	Swiss Exchange
Roche Holding AG	RO.SW	264,147	10.9	25.0	6.5	Swiss Exchange
Recordati Industria Chimica e Farmaceutica S.p.A.	REC.MI	13,113	14.4	26.8	5.9	Milan
Sanofi India Limited	SANOFI.NS	1,640	25.6	33.7	16.2	National Stock Exchange of India
Sanofi India Limited	SANOFI.BO	1,642	25.6	33.7	16.2	Bombay Stock Exchange
Sanofi	SNW.DE	119,339	8.8	16.3	1.4	Frankfurt Stock Exchange
SMS Pharmaceuticals Limited	SMSPHARMA.NS	253	13.0	29.8	3.2	National Stock Exchange of India
Sanofi	SNY	117,681	10.4	9.5	0.8	NASDAQ Global Select
SMS Pharmaceuticals Limited	SMSPHARMA.BO	253	13.0	29.8	3.2	Bombay Stock Exchange
TTK Healthcare Limited	TTKHLTCARE.NS	225	21.2	23.4	1.8	National Stock Exchange of India
Virbac SA	VIRP.PA	3,255	9.4	19.5	2.7	Paris
AstraZeneca PLC	ZEG.DE	219,694	12.1	28.3	5.4	Frankfurt Stock Exchange