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	11.1	22.8	3.1
SMS Pharmaceuticals Limited	12.6	29.0	3.1
Mediana / SMS Pharmaceuticals Limited	0.9	0.8	1.0

---

Pozostałe spółki z branży Drug Manufacturers - General

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
EIS Eczacibasi Ilaç, Sinai ve Finansal Yatirimlar Sanayi ve Ticaret A.S.	ECILC.IS	763	7.3	14.9	0.6	Istanbul Stock Exchange
Ono Pharmaceutical Co., Ltd.	4528.T	5,124	9.3	15.0	1.0	Tokyo
CSPC Pharmaceutical Group Limited	1093.HK	11,616	13.4	18.5	2.6	HKSE
Pfizer Inc.	PFE.BA	147,459	5.1	2.3	0.2	Buenos Aires
Tong Ren Tang Technologies Co. Ltd.	1666.HK	827	6.5	11.4	0.8	HKSE
Organon & Co.	OGN	2,589	-3.9	3.4	4.7	New York Stock Exchange
Hangzhou TianMuShan Pharmaceutical Enterprise Co.,Ltd	600671.SS	229	31.4	54.7	28.6	Shanghai
Grifols, S.A.	GRFS	8,175	-1.5	29.8	1.0	NASDAQ Global Select
Zhejiang CONBA Pharmaceutical Co.,Ltd.	600572.SS	1,593	14.8	19.2	1.6	Shanghai
Pfizer Limited	PFIZER.BO	2,929	33.9	32.9	6.0	Bombay Stock Exchange
Bayer AG	BAY.WA	31,688	3.9	-8.3	0.8	Warsaw Stock Exchange
Orion Oyj	ORNAV.HE	11,032	20.4	26.9	8.8	Helsinki
Boai NKY Medical Holdings Ltd.	300109.SZ	1,117	23.4	25.2	2.1	Shenzhen
Gilead Sciences, Inc.	GILD	137,240	11.4	23.0	7.2	NASDAQ Global Select
Chugai Pharmaceutical Co., Ltd.	4519.T	76,058	19.3	27.4	5.9	Tokyo
Novartis AG	NOVN.SW	229,456	9.4	18.5	6.2	Swiss Exchange
AbbVie Inc.	ABBV	340,085	16.9	81.2	239.9	New York Stock Exchange
Santen Pharmaceutical Co., Ltd.	4536.T	3,775	9.6	15.4	2.0	Tokyo
GlaxoSmithKline Pharmaceuticals Limited	GLAXO.BO	6,400	44.9	59.2	28.2	Bombay Stock Exchange
Aurora Optoelectronics Co.,Ltd.	600666.SS	1,286	-227.2	-55.7	11.0	Shanghai
PT Kalbe Farma Tbk.	KLBF.JK	4,357	15.7	21.7	3.1	Jakarta Stock Exchange
GlaxoSmithKline Pharmaceuticals Limited	GLAXO.NS	6,407	44.9	59.2	28.2	National Stock Exchange of India
NGL Fine-Chem Limited	NGLFINE.NS	91	19.9	38.6	2.8	National Stock Exchange of India
Astellas Pharma Inc.	4503.T	17,055	4.3	49.6	1.7	Tokyo
Jiangsu Hengrui Medicine Co., Ltd.	600276.SS	50,388	48.1	52.0	7.6	Shanghai
Biogen Inc.	BIIB	19,664	5.8	13.3	1.2	NASDAQ Global Select
Haw Par Corporation Limited	H02.SI	2,097	46.3	11.4	0.6	Stock Exchange of Singapore
Gland Pharma Limited	GLAND.NS	3,563	22.9	43.9	3.3	National Stock Exchange of India
Otsuka Holdings Co., Ltd.	4578.T	23,582	6.9	10.2	1.4	Tokyo
Abbott India Limited	ABBOTINDIA.BO	8,531	37.3	51.7	17.3	Bombay Stock Exchange
Pfizer Inc.	PFE.NE	145,858	5.0	18.2	1.6	Cboe CA
Grifols, S.A.	GRF.MC	8,311	-1.2	50.5	1.3	Madrid Stock Exchange
JCR Pharmaceuticals Co., Ltd.	4552.T	504	-15.3	-16.0	1.6	Tokyo
Eli Lilly and Company	LLY	744,115	43.6	63.6	44.8	New York Stock Exchange
Bristol-Myers Squibb Company	BMY	95,639	3.4	17.6	5.5	New York Stock Exchange
Gland Pharma Limited	GLAND.BO	3,562	22.9	43.9	3.3	Bombay Stock Exchange
PharmGen Science, Inc.	004720.KS	57	2.2	665.7	0.3	KSE
Cipla Limited	CIPLA.NS	13,954	15.7	22.8	3.8	National Stock Exchange of India
Cipla Limited	CIPLA.BO	13,908	15.7	22.8	3.8	Bombay Stock Exchange
AbbVie Inc.	4AB.DE	339,978	16.2	80.9	239.0	Frankfurt Stock Exchange
Pfizer Inc.	PFE.DE	144,926	7.7	18.5	1.6	Frankfurt Stock Exchange
Recordati Industria Chimica e Farmaceutica S.p.A.	REC.MI	13,091	14.1	26.9	5.7	Milan
Eli Lilly and Company	LLY.DE	740,169	36.8	54.1	38.1	Frankfurt Stock Exchange
Gilead Sciences, Inc.	GIS.DE	139,375	14.4	29.6	7.1	Frankfurt Stock Exchange
Johnson & Johnson	JNJ.DE	373,852	10.0	17.2	4.8	Frankfurt Stock Exchange
GSK plc	GSK.L	77,107	5.2	18.3	4.1	London Stock Exchange
SMS Pharmaceuticals Limited	SMSPHARMA.BO	244	12.6	29.0	3.1	Bombay Stock Exchange
Biogen Inc.	IDP.DE	19,464	5.7	13.2	1.1	Frankfurt Stock Exchange
Roche Holding AG	0QQ6.L	260,648	10.8	24.7	6.4	London Stock Exchange
Merck & Co., Inc.	6MK.DE	207,295	7.0	11.9	4.3	Frankfurt Stock Exchange
Kopran Limited	KOPRAN.NS	100	10.0	22.2	1.7	National Stock Exchange of India
Bayer Aktiengesellschaft	BAYN.DE	31,453	-1.1	-8.3	0.8	Frankfurt Stock Exchange
Bristol-Myers Squibb Company	BRM.DE	95,222	3.4	17.6	5.5	Frankfurt Stock Exchange
Luye Pharma Group Ltd.	2186.HK	1,620	3.5	24.6	0.8	HKSE
Mayne Pharma Group Limited	MYX.AX	283	9.2	-4.2	1.2	Australian Securities Exchange
SMS Pharmaceuticals Limited	SMSPHARMA.NS	243	12.6	29.0	3.1	National Stock Exchange of India
Sanofi India Limited	SANOFI.NS	1,589	26.1	34.4	15.8	National Stock Exchange of India
Marksans Pharma Limited	MARKSANS.NS	1,346	20.5	30.3	4.7	National Stock Exchange of India
Dimed S.A. Distribuidora de Medicamentos	PNVL3.SA	251	0.6	14.2	1.1	São Paulo
AbbVie Inc.	ABBV.BA	34,347	-2.1	8.2	24.2	Buenos Aires
NGL Fine-Chem Limited	NGLFINE.BO	92	19.9	38.6	2.8	Bombay Stock Exchange
Sichuan Kelun Pharmaceutical Co., Ltd.	002422.SZ	7,529	14.3	23.5	2.3	Shenzhen
Tonghua Dongbao Pharmaceutical Co., Ltd.	600867.SS	2,135	400.8	-97.8	2.2	Shanghai
Orion Oyj	ORNBV.HE	10,878	20.4	26.9	8.8	Helsinki
Merck & Co., Inc.	MRK	209,068	6.7	12.1	4.4	New York Stock Exchange
Amgen Inc.	AMGN	159,239	8.9	26.8	25.6	NASDAQ Global Select
Daewoong Co., Ltd.	003090.KS	817	0.9	17.8	1.1	KSE
Shanghai Shenqi Pharmaceutical Investment Management Co., Ltd.	600613.SS	453	35.8	54.2	1.4	Shanghai
Novartis AG	NVS	239,628	9.8	18.6	6.2	New York Stock Exchange
GSK plc	GSK	77,645	7.5	18.4	4.1	New York Stock Exchange
Daiichi Sankyo Company, Limited	4568.T	40,841	16.3	20.7	3.8	Tokyo
Abbott India Limited	ABBOTINDIA.NS	8,534	37.3	51.7	17.3	National Stock Exchange of India
Zhangzhou Pientzehuang Pharmaceutical., Ltd	600436.SS	16,683	33.6	39.7	7.8	Shanghai
Zhejiang Zhenyuan Share Co., Ltd.	000705.SZ	405	30.7	56.6	1.5	Shenzhen
Sanofi India Limited	SANOFI.BO	1,580	26.1	34.4	15.8	Bombay Stock Exchange
Roche Holding AG	ROG.SW	260,150	10.8	24.7	6.4	Swiss Exchange
Roche Holding AG	RO.SW	260,405	10.8	24.7	6.4	Swiss Exchange
Bayer Aktiengesellschaft	BAYN.SG	31,407	3.8	-8.3	0.8	Stuttgart
Sanofi	SNW.DE	118,361	8.7	16.3	1.4	Frankfurt Stock Exchange
Bristol-Myers Squibb Company Ce	CELG-RI	112,763	3.4	17.6	5.5	New York Stock Exchange
Zhejiang Wolwo Bio-Pharmaceutical Co., Ltd.	300357.SZ	1,569	33.0	35.8	4.6	Shenzhen
GuangYuYuan Chinese Herbal Medicine Co., Ltd.	600771.SS	1,409	105.4	104.5	6.2	Shanghai
Oscotec Inc.	039200.KQ	874	124.3	3,145.4	9.9	KOSDAQ
Chongqing Lummy Pharmaceutical Co., Ltd.	300006.SZ	589	-79.1	-43.8	2.3	Shenzhen
Marksans Pharma Limited	MARKSANS.BO	1,349	20.5	30.3	4.7	Bombay Stock Exchange
AstraZeneca PLC	ZEG.DE	219,491	12.0	28.2	5.3	Frankfurt Stock Exchange
Kyowa Kirin Co., Ltd.	4151.T	8,795	14.2	25.2	1.6	Tokyo
Shangya Technology Co., Ltd.	6130.TWO	59	-156.2	-38.4	2.8	Taipei Exchange
Johnson & Johnson	JNJ	377,741	10.5	17.3	4.8	New York Stock Exchange
Virbac SA	VIRP.PA	3,232	9.5	19.7	2.7	Paris
Pfizer Limited	PFIZER.NS	2,933	33.9	32.9	6.0	National Stock Exchange of India
Yifan Pharmaceutical Co., Ltd.	002019.SZ	2,413	24.1	37.4	1.7	Shenzhen
Guangdong Jiaying Pharmaceutical Co., Ltd	002198.SZ	454	81.0	107.3	4.6	Shenzhen
TTK Healthcare Limited	TTKHLTCARE.NS	216	20.8	22.8	1.7	National Stock Exchange of India
Amgen Inc.	AMG.DE	158,193	9.5	37.7	25.5	Frankfurt Stock Exchange
Kopran Limited	KOPRAN.BO	101	10.0	22.2	1.7	Bombay Stock Exchange
NanJing Pharmaceutical Company Limited	600713.SS	952	-0.8	11.7	1.0	Shanghai
Zhejiang Int'l Group Co.,Ltd.	000411.SZ	792	2.7	10.9	1.2	Shenzhen
Sanofi	SAN.PA	125,484	8.7	16.3	1.4	Paris
AstraZeneca PLC	AZN.L	219,049	10.8	28.1	5.3	London Stock Exchange
Hubei Guangji Pharmaceutical Co., Ltd.	000952.SZ	313	-7.9	-8.1	2.2	Shenzhen
Pfizer Inc.	PFE	145,858	5.0	18.5	1.6	New York Stock Exchange
Cosmo Pharmaceuticals N.V.	COPN.SW	1,248	11.1	15.5	2.2	Swiss Exchange
AstraZeneca PLC	AZN.ST	219,043	12.0	28.2	5.3	Stockholm Stock Exchange
Pfizer Inc.	PFE.F	145,026	5.0	18.5	1.6	Frankfurt Stock Exchange
Sanofi	SNY	118,217	10.4	9.5	0.8	NASDAQ Global Select
AstraZeneca PLC	AZN	440,699	23.4	56.7	10.7	NASDAQ Global Select