Logo Spółki Sanara MedTech Inc.: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 32.93
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): -

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

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 - - -
Sanara MedTech Inc. - - -
Mediana / Sanara MedTech Inc. - - -



Pozostałe spółki z branży Medical - Instruments & Supplies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Baxter International Inc. BAX 12,602 7.1 -80.7 1.8 New York Stock Exchange
PT Jayamas Medica Industri Tbk OMED.JK 331 14.6 16.2 2.1 Jakarta Stock Exchange
MOG Holdings Limited 1942.HK 91 -28.1 -6.3 0.5 HKSE
Kangji Medical Holdings Limited 9997.HK 1,308 18.6 16.1 3.6 HKSE
JMS Co.,Ltd. 7702.T 76 -1.7 124.4 0.3 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.NZ 13,285 23.7 41.3 11.6 NZSE
Hogy Medical Co.,Ltd. 3593.T 768 12.4 78.3 1.6 Tokyo
Bionime Corporation 4737.TW 145 17.9 -39.4 2.4 Taiwan
Nyxoah S.A. NYXH 243 -2.8 -2.7 2.8 NASDAQ Global Market
Masimo Corporation MASI 7,929 -63.8 -17.2 7.6 NASDAQ Global Select
Tarsons Products Limited TARSONS.BO 194 10.6 61.9 2.7 Bombay Stock Exchange
Angelalign Technology Inc. 6699.HK 1,490 143.1 124.5 3.1 HKSE
SEED Co.,Ltd. 7743.T 112 -0.6 14.9 0.9 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.AX 13,223 23.7 41.3 11.6 Australian Securities Exchange
Modern Dental Group Limited 3600.HK 653 7.5 12.6 1.9 HKSE
EssilorLuxottica Société anonyme EL.PA 131,361 17.2 53.1 3.1 Paris
Hologic, Inc. HOLX 14,958 14.1 27.1 3.1 NASDAQ Global Select
Truking Technology Limited 300358.SZ 721 -9.2 -11.9 1.2 Shenzhen
Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. 002223.SZ 5,097 23.4 21.2 2.9 Shenzhen
AptarGroup, Inc. ATR 9,162 10.2 23.7 3.4 New York Stock Exchange
Medeon Biodesign, Inc. 6499.TWO 310 -13.9 -12.2 8.3 Taipei Exchange
Shandong Weigao Group Medical Polymer Company Limited 1066.HK 3,983 10.3 14.3 1.2 HKSE
Nipro Corporation 8086.T 1,664 -3.0 48.7 1.0 Tokyo
Thai Optical Group Public Company Limited TOG.BK 107 3.2 10.7 1.5 Thailand
LeMaitre Vascular, Inc. LMAT 2,221 28.7 47.4 6.2 NASDAQ Global Market
Warby Parker Inc. WRBY 3,218 363.2 -351.3 9.0 New York Stock Exchange
ResMed Inc. RMD 41,964 22.2 30.3 7.1 New York Stock Exchange
Singular Genomics Systems, Inc. OMIC 51 -0.9 -0.8 0.4 NASDAQ Global Select
West Pharmaceutical Services, Inc. WST 17,691 23.7 36.7 6.1 New York Stock Exchange
Elekta AB (publ) EKTA-B.ST 1,874 6.8 79.6 2.1 Stockholm Stock Exchange
Biotage AB (publ) BIOT.ST 1,194 23.7 44.8 3.0 Stockholm Stock Exchange
Akoya Biosciences, Inc. AKYA 64 -0.0 -1.3 -10.9 NASDAQ Global Select
Pegavision Corporation 6491.TW 807 9.2 15.1 2.3 Taiwan
STAAR Surgical Company STAA 1,361 -20.5 -14.4 4.1 NASDAQ Global Market
AVE Science&Technology CO.,LTD 688067.SS 253 71.6 79.2 3.8 Shanghai
Pro-Dex, Inc. PDEX 153 10.4 16.2 4.3 NASDAQ Capital Market
SD BioSensor, Inc 137310.KS 894 15.1 -11.6 0.4 KSE
BioLife Solutions, Inc. BLFS 1,227 -154.8 -224.0 3.6 NASDAQ Capital Market
Haemonetics Corporation HAE 2,680 5.0 16.4 3.0 New York Stock Exchange
Chi Sheng Pharma & Biotech Co., Ltd 4111.TWO 63 8.6 13.7 1.5 Taipei Exchange
Guangzhou Jet Bio-Filtration Co., Ltd. 688026.SS 381 17.8 33.3 2.2 Shanghai
Guangzhou LBP Medicine Science & Technology Co., Ltd. 688393.SS 396 201.4 1,347.9 2.4 Shanghai
St.Shine Optical Co.,Ltd. 1565.TWO 258 9.0 12.1 1.2 Taipei Exchange
Teleflex Incorporated TFX 5,654 7.8 30.9 1.4 New York Stock Exchange
Merit Medical Systems, Inc. MMSI 5,226 15.5 43.8 3.5 NASDAQ Global Select
Intuitive Surgical, Inc. ISRG 168,483 52.9 65.2 9.9 NASDAQ Global Select
ICU Medical, Inc. ICUI 3,116 6.2 -83.9 1.5 NASDAQ Global Select
Pacific Hospital Supply Co., Ltd 4126.TWO 216 10.8 16.0 2.4 Taipei Exchange
Zentek Ltd. ZTEK 69 -12.2 -11.1 7.0 NASDAQ Capital Market
BenQ Medical Technology Corporation 4116.TWO 60 1.2 21.8 1.8 Taipei Exchange
AddLife AB (publ) ALIF-B.ST 2,080 19.7 61.9 4.0 Stockholm Stock Exchange
Bonesupport Holding AB (publ) BONEX.ST 2,056 102.3 133.8 24.8 Stockholm Stock Exchange
Straumann Holding AG STMN.SW 18,765 18.4 39.4 7.5 Swiss Exchange
Olympus Corporation 7733.T 13,330 8.7 16.8 2.6 Tokyo
Shanghai Kindly Medical Instruments Co., Ltd. 1501.HK 697 20.6 27.6 3.0 HKSE
HOYA Corporation 7741.T 44,884 23.4 32.9 6.8 Tokyo
Repligen Corporation RGEN 6,804 51.0 -498.1 3.5 NASDAQ Global Select
Sysmex Corporation 6869.T 8,259 10.2 22.4 2.6 Tokyo
Gan & Lee Pharmaceuticals. 603087.SS 5,556 33.9 46.0 3.9 Shanghai
AngioDynamics, Inc. ANGO 394 -54.0 -11.5 2.1 NASDAQ Global Select
AtriCure, Inc. ATRC 1,891 -125.5 -49.1 3.8 NASDAQ Global Market
Terumo Corporation 4543.T 27,333 16.1 33.1 2.8 Tokyo
Riverstone Holdings Limited AP4.SI 807 10.7 14.0 2.4 Stock Exchange of Singapore
Hamilton Thorne Ltd. HTL.TO 249 52.6 -72.7 2.9 Toronto Stock Exchange
Bausch + Lomb Corporation BLCO 5,158 1.5 -13.0 0.8 New York Stock Exchange
Zentek Ltd. ZEN.V 69 -12.5 -11.3 7.2 Toronto Stock Exchange Ventures
Daxor Corporation DXR 55 -56.0 99.9 1.5 NASDAQ Capital Market
Mani, Inc. 7730.T 865 13.9 20.9 2.4 Tokyo
QuidelOrtho Corporation QDEL 1,872 -3.6 -3.9 0.7 NASDAQ Global Select
Jin Medical International Ltd. ZJYL 134 40.2 47.5 4.6 NASDAQ Capital Market
UG Healthcare Corporation Limited 8K7.SI 50 -12.9 -10.8 0.4 Stock Exchange of Singapore
Trajan Group Holdings Limited TRJ.AX 92 8.9 -5.0 1.4 Australian Securities Exchange
Safilo Group S.p.A. SFL.MI 703 6.1 27.1 1.5 Milan
Doxa AB (publ) DOXA.ST 71 1.1 -0.5 0.3 Stockholm Stock Exchange
Carl Zeiss Meditec AG AFX.DE 4,371 15.4 25.0 1.8 Frankfurt Stock Exchange
Alcon Inc. ALC.SW 40,218 20.1 36.4 1.9 Swiss Exchange
Tecan Group AG TECN.SW 2,762 15.1 33.3 1.6 Swiss Exchange
Poly Medicure Limited POLYMED.NS 2,453 39.1 60.1 7.8 National Stock Exchange of India
SCHOTT Pharma AG & Co. KGaA 1SXP.F 4,117 12.9 23.9 4.2 Frankfurt Stock Exchange
Supermax Corporation Berhad 7106.KL 360 -11.2 -6.9 0.4 Kuala Lumpur
Pulse Biosciences, Inc. PLSE 1,126 -17.4 -16.9 11.0 NASDAQ Capital Market
Nang Kuang Pharmaceutical Co., Ltd. 1752.TW 118 6.3 13.3 1.5 Taiwan
Maxigen Biotech Inc. 1783.TW 126 17.7 18.7 2.8 Taiwan
InfuSystem Holdings, Inc. INFU 202 7.2 40.5 3.8 American Stock Exchange
Shofu Inc. 7979.T 486 12.8 16.6 1.7 Tokyo
Poly Medicure Limited POLYMED.BO 2,455 39.1 60.1 7.8 Bombay Stock Exchange
Bioteque Corporation 4107.TWO 261 10.3 15.5 2.5 Taipei Exchange
iRay Technology Company Limited 688301.SS 3,104 37.5 45.7 4.6 Shanghai
Medtecs International Corporation Limited 9103.TW 89 -5.4 -4.0 0.8 Taiwan
Bausch + Lomb Corporation BLCO.TO 5,170 1.1 -19.0 0.8 Toronto Stock Exchange
Menicon Co., Ltd. 7780.T 623 3.7 17.0 1.1 Tokyo
Asahi Intecc Co., Ltd. 7747.T 4,846 26.2 66.5 4.6 Tokyo
Kossan Rubber Industries Bhd 7153.KL 732 14.8 24.8 0.8 Kuala Lumpur
Shenzhen Salubris Pharmaceuticals Co., Ltd. 002294.SZ 7,998 80.7 98.2 6.6 Shenzhen
Prim, S.A. PRM.MC 243 9.5 19.3 1.6 Madrid Stock Exchange
Sartorius Stedim Biotech S.A. DIM.PA 22,000 20.3 78.2 4.4 Paris
COLTENE Holding AG CLTN.SW 385 8.6 15.2 2.9 Swiss Exchange
Elekta AB (publ) 0O5H.IL 1,872 6.8 79.6 2.1 International Order Book
ConvaTec Group Plc CTEC.L 6,666 10.3 35.3 4.0 London Stock Exchange
Sartorius Aktiengesellschaft SRT3.DE 14,228 9.9 101.1 5.1 Frankfurt Stock Exchange
Gerresheimer AG GXI.DE 1,828 4.1 24.8 1.1 Frankfurt Stock Exchange
ResMed Inc. RMD.AX 42,836 23.8 3.1 0.7 Australian Securities Exchange
Becton, Dickinson and Company BDX 55,760 9.7 36.2 2.2 New York Stock Exchange
Improve Medical Instruments Co., Ltd. 300030.SZ 375 -28.7 -23.6 3.7 Shenzhen
DENTSPLY SIRONA Inc. 0I8F.L 2,890 -1.1 -3.0 1.5 London Stock Exchange
Scientific and Medical Equipment House Company 4014.SR 303 17.8 48.3 2.2 Saudi
JINS HOLDINGS Inc. 3046.T 1,327 16.0 27.2 6.6 Tokyo
Tofflon Science and Technology Group Co., Ltd. 300171.SZ 1,664 85.7 78.3 1.5 Shenzhen
Ansell Limited ANN.AX 2,971 9.3 29.2 1.7 Australian Securities Exchange
DENTSPLY SIRONA Inc. XRAY 2,898 -1.1 -3.0 1.5 NASDAQ Global Select
IVF Hartmann Holding AG VBSN.SW 425 14.6 16.9 2.3 Swiss Exchange
Amplifon S.p.A. AMP.MI 4,057 3.5 28.2 3.5 Milan
Sartorius Aktiengesellschaft SRT.DE 14,235 9.9 101.1 5.1 Frankfurt Stock Exchange
INSPECS Group plc SPEC.L 60 0.4 -9.7 0.5 London Stock Exchange
BATM Advanced Communications Ltd. BVC.L 93 114.2 -4.8 1.1 London Stock Exchange
Touchstone International Medical Science Co., Ltd. 688013.SS 457 65.5 65.3 6.1 Shanghai
Jiangxi Sanxin Medtec Co.,Ltd. 300453.SZ 735 16.4 22.7 4.0 Shenzhen
Alcon Inc. ALC 40,132 21.3 37.9 1.8 New York Stock Exchange
Jiangsu Apon Medical Technology Co., Ltd. 300753.SZ 588 1,590.5 -557.6 6.7 Shenzhen
KORU Medical Systems, Inc. KRMD 197 -54.5 -44.5 12.1 NASDAQ Capital Market
Daiken Medical Co., Ltd. 7775.T 89 8.1 12.0 1.8 Tokyo
Visco Vision Inc. 6782.TW 429 9.9 18.6 3.7 Taiwan
Advanced Medical Solutions Group plc AMS.L 605 14.1 64.5 1.9 London Stock Exchange
Austco Healthcare Limited AHC.AX 89 13.6 15.7 2.8 Australian Securities Exchange
Stevanato Group S.p.A. STVN 6,001 16.8 38.6 3.7 New York Stock Exchange
OrbusNeich Medical Group Holdings Limited 6929.HK 504 19.9 12.7 1.3 HKSE
PW Medtech Group Limited 1358.HK 285 13.7 13.3 0.5 HKSE
The Cooper Companies, Inc. COO 14,703 11.1 35.8 1.8 NASDAQ Global Select
Shenyang Xingqi Pharmaceutical Co.,Ltd 300573.SZ 2,295 28.6 26.4 6.8 Shenzhen
JAPAN EYEWEAR HOLDINGS CO LTD 5889.T 353 5.5 13.1 3.2 Tokyo
PT Mark Dynamics Indonesia Tbk MARK.JK 154 7.3 9.3 2.9 Jakarta Stock Exchange
Mercator Medical S.A. MRC.WA 113 33.8 17.3 0.5 Warsaw Stock Exchange
Medius Holdings Co., Ltd. 3154.T 127 2.6 13.9 0.9 Tokyo
Qatari German Company for Medical Devices (Q.P.S.C.) QGMD.QA 55 -0.9 -2.9 -5.9 Qatar
Amplitude Surgical SA AMPLI.PA 342 7.3 280.3 3.1 Paris
DIO Corporation 039840.KQ 167 7.3 -33.0 1.2 KOSDAQ
Formosa Optical Technology Co.,Ltd. 5312.TWO 229 4.0 16.5 2.2 Taipei Exchange
TINAVI Medical Technologies Co., Ltd. 688277.SS 1,226 -96.7 -70.3 6.8 Shanghai
Microbot Medical Inc. MBOT 193 -15.7 -12.3 5.2 NASDAQ Capital Market
Dentium CO., LTD 145720.KS 372 2.2 7.2 0.9 KSE
Top Glove Corporation Bhd. 7113.KL 1,145 9.5 48.4 1.0 Kuala Lumpur
Stereotaxis, Inc. STXS 251 -11.6 -10.9 37.5 American Stock Exchange
Azenta, Inc. AZTA 1,405 45.4 -12.8 0.9 NASDAQ Global Select
OraSure Technologies, Inc. OSUR 231 -7.0 -4.4 0.6 NASDAQ Global Select
Bonesupport Holding AB (publ) 2B4.F 2,056 102.3 133.8 24.9 Frankfurt
Micro-Tech (Nanjing) Co., Ltd. 688029.SS 2,416 24.9 28.5 4.3 Shanghai
Ship Healthcare Holdings, Inc. 3360.T 1,421 7.9 14.2 1.4 Tokyo
Shanghai Conant Optical Co., Ltd. 2276.HK 2,977 37.0 44.7 12.1 HKSE
SKAN Group AG SKAN.SW 1,851 27.1 38.7 7.7 Swiss Exchange
Coloplast A/S COLO-B.CO 21,558 13.1 30.6 8.2 Copenhagen
Suzhou Iron Technology CO.,LTD. 688329.SS 236 -284.7 -213.8 2.3 Shanghai
Qingdao NovelBeam Technology Co.,Ltd. 688677.SS 774 33.8 38.2 4.1 Shanghai
Chimin Health Management Co., Ltd. 603222.SS 789 -60.4 -51.0 3.1 Shanghai
Intco Medical Technology Co., Ltd. 300677.SZ 3,386 8.6 15.7 1.4 Shenzhen
Winner Medical Co., Ltd. 300888.SZ 3,412 15.9 31.8 2.1 Shenzhen
Caina Technology Co., Ltd. 301122.SZ 411 70.7 85.9 1.7 Shenzhen
Well Lead Medical Co., Ltd. 603309.SS 607 13.8 18.4 2.3 Shanghai
ICARES Medicus, Inc. 6612.TWO 151 15.0 45.8 2.7 Taipei Exchange
Tristel PLC TSTL.L 239 17.3 29.2 5.7 London Stock Exchange
SciVision Biotech Inc. 1786.TW 209 25.8 40.5 3.9 Taiwan
Allmed Medical Products Co., Ltd 002950.SZ 846 11.5 16.6 1.7 Shenzhen
Jiangsu Nanfang Medical Co., Ltd. 603880.SS 277 -9.1 -9.9 7.3 Shanghai
Shaily Engineering Plastics Limited SHAILY.NS 1,126 45.7 84.4 18.0 National Stock Exchange of India
Azenta, Inc. 0HQ1.L 1,440 45.4 -12.8 0.9 London Stock Exchange
Shenzhen YHLO Biotech Co., Ltd. 688575.SS 1,238 26.2 33.7 3.0 Shanghai
Medikit Co.,Ltd. 7749.T 250 9.6 12.3 0.8 Tokyo
Synsam AB (publ) SYNSAM.ST 863 3.3 20.9 3.4 Stockholm Stock Exchange
Vizionfocus Inc. 4771.TW 349 8.2 16.3 3.1 Taipei Exchange
Nanosonics Limited NAN.AX 807 61.8 76.6 6.7 Australian Securities Exchange
Crystalvue Medical Corporation 6527.TWO 73 12.5 15.7 2.3 Taipei Exchange
Zhejiang Gongdong Medical Technology Co.,Ltd. 605369.SS 629 24.3 21.4 1.9 Shanghai
Sansure Biotech Inc. 688289.SS 1,751 50.2 42.3 1.7 Shanghai
Perfect Medical Industry Co., Ltd. 6543.TWO 55 10.2 17.8 2.0 Taipei Exchange
Fielmann Aktiengesellschaft FIE.DE 5,479 10.8 29.3 5.2 Frankfurt Stock Exchange
Zhende Medical Co., Ltd. 603301.SS 911 11.7 18.1 1.2 Shanghai
Shanghai Kindly Enterprise Development Group Co.,LTD. 603987.SS 546 13.9 17.6 1.5 Shanghai
Zhonghong Pulin Medical Products Co., Ltd. 300981.SZ 954 -284.2 -91.1 1.2 Shenzhen
Blue Sail Medical Co.,Ltd. 002382.SZ 906 90.1 -23.3 0.8 Shenzhen
Tarsons Products Limited TARSONS.NS 198 10.6 61.9 2.7 National Stock Exchange of India
NovoCure Limited NVCR 1,311 -7.4 -8.0 3.9 NASDAQ Global Select
Sanara MedTech Inc. SMTI 294 98.8 -28.9 8.1 NASDAQ Capital Market
Crossject Société Anonyme ALCJ.PA 97 -6.4 -6.3 -30.2 Paris
FluoGuide A/S FLUO.ST 56 -11.1 -12.0 25.0 Stockholm Stock Exchange
Maider Medical Industry Equipment Co. Ltd. 688310.SS 423 -61.4 -77.2 3.5 Shanghai
Hangzhou Alltest Biotech Co., Ltd. 688606.SS 817 19.4 19.0 1.5 Shanghai
Paramount Bed Holdings Co., Ltd. 7817.T 1,009 8.2 16.4 1.1 Tokyo
Nakanishi Inc. 7716.T 1,185 10.1 31.4 1.5 Tokyo
Autek China Inc. 300595.SZ 2,374 23.9 31.8 3.5 Shenzhen
The Cooper Companies, Inc. 0I3I.L 15,097 11.1 35.8 1.8 London Stock Exchange
Eyebright Medical Technology (Beijing) Co., Ltd. 688050.SS 2,079 31.8 39.4 6.1 Shanghai
Ypsomed Holding AG YPSN.SW 6,907 30.5 64.4 8.3 Swiss Exchange
Andon Health Co., Ltd. 002432.SZ 2,748 10.5 10.9 0.9 Shenzhen
Utah Medical Products, Inc. UTMD 193 12.4 16.2 1.7 NASDAQ Global Select
SDI Limited SDI.AX 68 4.4 9.9 1.1 Australian Securities Exchange
Klea Holding ALKLH.PA 62 15.7 43.5 2.2 Euronext Paris
Imeik Technology Development Co.,Ltd. 300896.SZ 7,927 30.4 35.8 7.8 Shenzhen