Logo Spółki Tarsons Products Limited


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 222.35
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 260.1

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

Brak danych DDM

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 14.2 28.1 2.3
Tarsons Products Limited 9.0 42.9 1.9
Mediana / Tarsons Products Limited 1.6 0.7 1.2

Pozostałe spółki z branży Medical - Instruments & Supplies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Baxter International Inc. BAX 9,709 22.3 -28.2 1.3 New York Stock Exchange
PT Jayamas Medica Industri Tbk OMED.JK 325 9.7 16.3 2.2 Jakarta Stock Exchange
MOG Holdings Limited 1942.HK 64 -17.8 -4.7 0.4 HKSE
Kangji Medical Holdings Limited 9997.HK 1,393 13.2 17.5 3.8 HKSE
JMS Co.,Ltd. 7702.T 68 6.7 -38.9 0.3 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.NZ 12,783 33.4 58.3 11.6 NZSE
Hogy Medical Co.,Ltd. 3593.T 786 12.9 101.9 1.7 Tokyo
Bionime Corporation 4737.TW 126 68.5 -34.9 2.1 Taiwan
Nyxoah S.A. NYXH 175 -2.0 -1.8 3.0 NASDAQ Global Market
Masimo Corporation MASI 7,453 -111.4 -13.5 9.5 NASDAQ Global Select
Tarsons Products Limited TARSONS.BO 135 9.0 42.9 1.9 Bombay Stock Exchange
Angelalign Technology Inc. 6699.HK 1,325 53.1 56.2 2.8 HKSE
SEED Co.,Ltd. 7743.T 113 7.3 16.0 1.0 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.AX 12,802 33.4 58.3 11.6 Australian Securities Exchange
Modern Dental Group Limited 3600.HK 613 6.8 10.0 1.6 HKSE
EssilorLuxottica Société anonyme EL.PA 172,385 21.2 59.2 3.7 Paris
Hologic, Inc. HOLX 16,720 18.8 29.7 3.3 NASDAQ Global Select
Truking Technology Limited 300358.SZ 756 -16.4 -14.5 1.3 Shenzhen
Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. 002223.SZ 5,109 18.2 18.8 2.7 Shenzhen
AptarGroup, Inc. ATR 8,071 10.5 19.6 335.6 New York Stock Exchange
Medeon Biodesign, Inc. 6499.TWO 288 -12.1 -12.0 8.1 Taipei Exchange
Shandong Weigao Group Medical Polymer Company Limited 1066.HK 3,218 6.2 11.8 1.0 HKSE
Nipro Corporation 8086.T 1,528 8.3 25.5 1.2 Tokyo
Thai Optical Group Public Company Limited TOG.BK 101 7.1 10.3 1.4 Thailand
LeMaitre Vascular, Inc. LMAT 1,926 25.3 35.2 5.0 NASDAQ Global Market
Warby Parker Inc. WRBY 2,331 109.2 3,384.4 6.6 New York Stock Exchange
ResMed Inc. RMD 36,848 18.6 26.1 6.1 New York Stock Exchange
Singular Genomics Systems, Inc. OMIC 51 -1.4 -1.3 0.4 NASDAQ Global Select
West Pharmaceutical Services, Inc. WST 20,454 25.5 40.8 6.6 New York Stock Exchange
Biotage AB (publ) BIOT.ST 1,219 23.0 44.8 3.0 Stockholm Stock Exchange
Elekta AB (publ) EKTA-B.ST 2,165 13.1 76.2 2.6 Stockholm Stock Exchange
Kaisa Health Group Holdings Limited 0876.HK 54 -13.9 -12.8 0.9 HKSE
Akoya Biosciences, Inc. AKYA 64 -4.0 -1.3 -10.9 NASDAQ Global Select
Pegavision Corporation 6491.TW 760 8.8 14.7 2.2 Taiwan
STAAR Surgical Company STAA 1,304 -15.5 -13.8 3.7 NASDAQ Global Market
AVE Science&Technology CO.,LTD 688067.SS 237 71.6 71.8 3.6 Shanghai
Pro-Dex, Inc. PDEX 128 9.8 10.6 2.9 NASDAQ Capital Market
Nephros, Inc. NEPH 57 28.8 35.0 5.2 NASDAQ Capital Market
SD BioSensor, Inc 137310.KS 759 343.1 6.0 0.4 KSE
BioLife Solutions, Inc. BLFS 1,228 -193.1 -229.1 3.6 NASDAQ Capital Market
Haemonetics Corporation HAE 3,997 15.1 23.0 4.6 New York Stock Exchange
Chi Sheng Pharma & Biotech Co., Ltd 4111.TWO 58 6.4 12.0 1.3 Taipei Exchange
Guangzhou Jet Bio-Filtration Co., Ltd. 688026.SS 320 17.1 26.5 1.9 Shanghai
Sharps Technology, Inc. STSS 83 -0.8 -0.8 0.2 NASDAQ Capital Market
Guangzhou LBP Medicine Science & Technology Co., Ltd. 688393.SS 305 -431.3 -301.5 1.9 Shanghai
St.Shine Optical Co.,Ltd. 1565.TWO 208 4.2 10.2 1.0 Taipei Exchange
Teleflex Incorporated TFX 5,264 19.5 -15.4 1.3 New York Stock Exchange
Merit Medical Systems, Inc. MMSI 4,998 21.6 43.3 3.4 NASDAQ Global Select
Intuitive Surgical, Inc. ISRG 203,518 56.4 74.4 12.1 NASDAQ Global Select
ICU Medical, Inc. ICUI 3,556 17.0 -629.5 1.7 NASDAQ Global Select
Pacific Hospital Supply Co., Ltd 4126.TWO 202 9.0 15.5 2.3 Taipei Exchange
Zentek Ltd. ZTEK 76 -13.9 -13.2 8.4 NASDAQ Capital Market
BenQ Medical Technology Corporation 4116.TWO 65 5.1 23.6 1.9 Taipei Exchange
Bonesupport Holding AB (publ) BONEX.ST 1,287 58.6 87.5 15.9 Stockholm Stock Exchange
AddLife AB (publ) ALIF-B.ST 2,281 26.2 58.5 4.3 Stockholm Stock Exchange
Straumann Holding AG STMN.SW 18,280 17.4 37.1 7.1 Swiss Exchange
Olympus Corporation 7733.T 14,834 11.0 21.1 3.2 Tokyo
Shanghai Kindly Medical Instruments Co., Ltd. 1501.HK 675 17.6 25.0 2.5 HKSE
HOYA Corporation 7741.T 52,154 23.9 38.9 8.2 Tokyo
Repligen Corporation RGEN 9,374 60.9 5,530.9 4.6 NASDAQ Global Select
Sysmex Corporation 6869.T 5,974 8.0 19.6 2.0 Tokyo
Gan & Lee Pharmaceuticals. 603087.SS 5,253 38.7 40.9 3.4 Shanghai
AngioDynamics, Inc. ANGO 553 262.8 -15.9 2.9 NASDAQ Global Select
AtriCure, Inc. ATRC 1,805 -275.1 -59.9 3.6 NASDAQ Global Market
Terumo Corporation 4543.T 23,039 13.9 28.8 2.6 Tokyo
Riverstone Holdings Limited AP4.SI 984 8.8 16.0 2.7 Stock Exchange of Singapore
Hamilton Thorne Ltd. HTL.TO 247 91.9 -111.7 2.9 Toronto Stock Exchange
Bausch + Lomb Corporation BLCO 6,007 20.4 -18.8 0.9 New York Stock Exchange
Zentek Ltd. ZEN.V 77 -13.9 -13.2 8.4 Toronto Stock Exchange Ventures
Daxor Corporation DXR 63 30.2 36.9 1.9 NASDAQ Capital Market
Mani, Inc. 7730.T 908 13.2 26.4 2.7 Tokyo
QuidelOrtho Corporation QDEL 1,870 -3.4 -1.6 0.9 NASDAQ Global Select
Trajan Group Holdings Limited TRJ.AX 69 13.3 -3.6 1.0 Australian Securities Exchange
Alcon Inc. ALC.SW 39,537 24.9 36.6 1.8 Swiss Exchange
Carl Zeiss Meditec AG AFX.DE 4,401 10.0 25.9 1.9 Frankfurt Stock Exchange
Safilo Group S.p.A. SFL.MI 856 7.6 16.8 1.9 Milan
Tecan Group AG TECN.SW 2,155 13.8 27.9 1.4 Swiss Exchange
Doxa AB (publ) DOXA.ST 67 -2.2 -0.6 0.3 Stockholm Stock Exchange
Poly Medicure Limited POLYMED.NS 2,156 41.3 54.3 6.7 National Stock Exchange of India
Supermax Corporation Berhad 7106.KL 272 -2.2 -7.1 0.3 Kuala Lumpur
Pulse Biosciences, Inc. PLSE 914 -11.8 -13.5 8.8 NASDAQ Capital Market
Nang Kuang Pharmaceutical Co., Ltd. 1752.TW 124 8.0 14.5 1.6 Taiwan
Maxigen Biotech Inc. 1783.TW 123 12.0 18.6 2.7 Taiwan
InfuSystem Holdings, Inc. INFU 190 14.1 34.9 3.5 American Stock Exchange
Shofu Inc. 7979.T 420 8.4 16.4 1.6 Tokyo
Poly Medicure Limited POLYMED.BO 2,148 41.3 54.3 6.7 Bombay Stock Exchange
Bioteque Corporation 4107.TWO 277 9.6 16.6 2.6 Taipei Exchange
iRay Technology Company Limited 688301.SS 2,880 42.5 42.2 4.3 Shanghai
Medtecs International Corporation Limited 9103.TW 81 -9.2 -4.4 0.7 Taiwan
Bausch + Lomb Corporation BLCO.TO 6,012 20.4 -18.8 0.9 Toronto Stock Exchange
Menicon Co., Ltd. 7780.T 760 8.6 23.9 1.4 Tokyo
Asahi Intecc Co., Ltd. 7747.T 5,341 25.7 62.4 5.3 Tokyo
Kossan Rubber Industries Bhd 7153.KL 702 6.8 22.5 0.8 Kuala Lumpur
Shenzhen Salubris Pharmaceuticals Co., Ltd. 002294.SZ 9,744 65.2 110.8 8.1 Shenzhen
COLTENE Holding AG CLTN.SW 383 11.8 20.9 3.3 Swiss Exchange
Sartorius Aktiengesellschaft SRT3.DE 20,746 24.6 129.9 6.5 Frankfurt Stock Exchange
Gerresheimer AG GXI.DE 1,069 1.8 14.5 0.6 Frankfurt Stock Exchange
ConvaTec Group Plc CTEC.L 6,193 13.4 29.6 3.5 London Stock Exchange
Elekta AB (publ) 0O5H.IL 2,160 13.1 76.2 2.6 International Order Book
Sartorius Stedim Biotech S.A. DIM.PA 24,563 30.3 91.4 5.1 Paris
Prim, S.A. PRM.MC 275 9.1 15.2 1.7 Madrid Stock Exchange
ResMed Inc. RMD.AX 36,518 18.6 26.1 6.1 Australian Securities Exchange
Becton, Dickinson and Company BDX 55,482 14.9 33.1 2.2 New York Stock Exchange
Improve Medical Instruments Co., Ltd. 300030.SZ 342 -28.7 -21.7 3.4 Shenzhen
DENTSPLY SIRONA Inc. 0I8F.L 2,247 -10.1 -2.6 1.5 London Stock Exchange
Scientific and Medical Equipment House Company 4014.SR 271 18.5 35.2 1.9 Saudi
JINS HOLDINGS Inc. 3046.T 888 9.9 18.4 4.9 Tokyo
Tofflon Science and Technology Group Co., Ltd. 300171.SZ 1,656 79.7 96.7 1.6 Shenzhen
Ansell Limited ANN.AX 3,484 14.2 31.9 1.8 Australian Securities Exchange
DENTSPLY SIRONA Inc. XRAY 2,262 -10.1 -2.6 1.5 NASDAQ Global Select
IVF Hartmann Holding AG VBSN.SW 411 8.4 17.0 2.2 Swiss Exchange
INSPECS Group plc SPEC.L 98 6.7 -8.9 0.8 London Stock Exchange
Amplifon S.p.A. AMP.MI 3,519 8.3 23.7 2.9 Milan
Sartorius Aktiengesellschaft SRT.DE 17,926 24.6 129.9 6.5 Frankfurt Stock Exchange
BATM Advanced Communications Ltd. BVC.L 102 -114.1 -28.3 7.3 London Stock Exchange
Touchstone International Medical Science Co., Ltd. 688013.SS 555 50.7 54.9 6.8 Shanghai
Jiangxi Sanxin Medtec Co.,Ltd. 300453.SZ 664 15.0 20.5 3.6 Shenzhen
Alcon Inc. ALC 39,580 24.9 36.6 1.8 New York Stock Exchange
Jiangsu Apon Medical Technology Co., Ltd. 300753.SZ 477 -228.5 -192.1 5.0 Shenzhen
KORU Medical Systems, Inc. KRMD 265 -93.8 -73.7 16.6 NASDAQ Capital Market
Daiken Medical Co., Ltd. 7775.T 82 7.3 12.4 1.7 Tokyo
Visco Vision Inc. 6782.TW 345 8.1 15.6 3.1 Taiwan
Advanced Medical Solutions Group plc AMS.L 603 14.2 52.1 1.9 London Stock Exchange
Austco Healthcare Limited AHC.AX 96 12.8 26.2 3.0 Australian Securities Exchange
Stevanato Group S.p.A. STVN 6,376 21.3 39.8 3.9 New York Stock Exchange
OrbusNeich Medical Group Holdings Limited 6929.HK 423 5.3 10.5 1.0 HKSE
PW Medtech Group Limited 1358.HK 259 0.6 12.4 0.5 HKSE
The Cooper Companies, Inc. COO 15,158 16.4 38.3 1.9 NASDAQ Global Select
Shenyang Xingqi Pharmaceutical Co.,Ltd 300573.SZ 2,548 25.6 35.0 10.0 Shenzhen
JAPAN EYEWEAR HOLDINGS CO LTD 5889.T 305 8.5 11.6 2.9 Tokyo
PT Mark Dynamics Indonesia Tbk MARK.JK 193 8.7 11.9 3.7 Jakarta Stock Exchange
Mercator Medical S.A. MRC.WA 98 14.7 15.0 0.4 Warsaw Stock Exchange
Medius Holdings Co., Ltd. 3154.T 118 5.4 13.4 0.9 Tokyo
Qatari German Company for Medical Devices (Q.P.S.C.) QGMD.QA 50 -6.9 -2.9 -6.9 Qatar
Amplitude Surgical SA AMPLI.PA 350 14.7 282.6 3.2 Paris
DIO Corporation 039840.KQ 159 13.2 -33.6 1.2 KOSDAQ
Formosa Optical Technology Co.,Ltd. 5312.TWO 188 10.5 14.4 1.9 Taipei Exchange
TINAVI Medical Technologies Co., Ltd. 688277.SS 977 -60.8 -52.3 5.5 Shanghai
Microbot Medical Inc. MBOT 113 -11.4 -12.6 1.5 NASDAQ Capital Market
Dentium CO., LTD 145720.KS 301 5.3 8.5 0.8 KSE
Top Glove Corporation Bhd. 7113.KL 1,171 12.8 48.4 1.0 Kuala Lumpur
Stereotaxis, Inc. STXS 217 -9.8 -9.5 36.1 American Stock Exchange
Azenta, Inc. AZTA 1,633 56.9 -27.4 0.9 NASDAQ Global Select
OraSure Technologies, Inc. OSUR 189 -4.2 -3.5 0.5 NASDAQ Global Select
Micro-Tech (Nanjing) Co., Ltd. 688029.SS 2,079 18.8 24.4 3.7 Shanghai
Ship Healthcare Holdings, Inc. 3360.T 1,584 6.3 17.3 1.7 Tokyo
Shanghai Conant Optical Co., Ltd. 2276.HK 3,410 31.8 41.9 8.2 HKSE
Coloplast A/S COLO-B.CO 20,583 17.5 32.1 8.0 Copenhagen
SKAN Group AG SKAN.SW 1,410 29.3 68.5 6.3 Swiss Exchange
Suzhou Iron Technology CO.,LTD. 688329.SS 232 -303.1 -218.4 2.3 Shanghai
Qingdao NovelBeam Technology Co.,Ltd. 688677.SS 771 30.8 38.2 4.2 Shanghai
Chimin Health Management Co., Ltd. 603222.SS 690 -39.6 -37.3 3.6 Shanghai
Intco Medical Technology Co., Ltd. 300677.SZ 3,985 17.9 17.4 1.5 Shenzhen
Winner Medical Co., Ltd. 300888.SZ 3,187 17.2 28.6 2.0 Shenzhen
Caina Technology Co., Ltd. 301122.SZ 473 97.0 116.3 1.9 Shenzhen
Well Lead Medical Co., Ltd. 603309.SS 563 14.2 17.0 2.1 Shanghai
ICARES Medicus, Inc. 6612.TWO 125 15.1 42.0 2.5 Taipei Exchange
Tristel PLC TSTL.L 235 15.9 28.6 5.6 London Stock Exchange
SciVision Biotech Inc. 1786.TW 184 20.5 36.1 3.4 Taiwan
Allmed Medical Products Co., Ltd 002950.SZ 1,018 14.3 18.8 2.0 Shenzhen
Jiangsu Nanfang Medical Co., Ltd. 603880.SS 266 -13.1 -9.8 7.6 Shanghai
Shaily Engineering Plastics Limited SHAILY.NS 1,329 49.2 81.8 18.8 National Stock Exchange of India
Azenta, Inc. 0HQ1.L 1,608 56.9 -27.4 0.9 London Stock Exchange
Shenzhen YHLO Biotech Co., Ltd. 688575.SS 1,162 19.0 54.3 3.1 Shanghai
Medikit Co.,Ltd. 7749.T 266 3.2 14.1 0.9 Tokyo
Synsam AB (publ) SYNSAM.ST 1,015 7.2 23.3 3.9 Stockholm Stock Exchange
Vizionfocus Inc. 4771.TW 335 8.3 16.0 3.0 Taipei Exchange
Nanosonics Limited NAN.AX 831 44.0 62.9 6.2 Australian Securities Exchange
Crystalvue Medical Corporation 6527.TWO 64 9.9 14.4 2.1 Taipei Exchange
Zhejiang Gongdong Medical Technology Co.,Ltd. 605369.SS 582 26.3 33.0 2.5 Shanghai
Sansure Biotech Inc. 688289.SS 1,618 29.4 41.2 1.6 Shanghai
Perfect Medical Industry Co., Ltd. 6543.TWO 56 11.9 22.6 2.2 Taipei Exchange
Fielmann Aktiengesellschaft FIE.DE 4,254 8.7 21.6 3.8 Frankfurt Stock Exchange
Zhende Medical Co., Ltd. 603301.SS 2,771 36.4 60.8 3.8 Shanghai
Shanghai Kindly Enterprise Development Group Co.,LTD. 603987.SS 537 14.5 16.1 1.5 Shanghai
Zhonghong Pulin Medical Products Co., Ltd. 300981.SZ 919 -84.6 -48.5 1.0 Shenzhen
Blue Sail Medical Co.,Ltd. 002382.SZ 778 -35.4 -13.1 0.7 Shenzhen
Tarsons Products Limited TARSONS.NS 133 9.0 42.9 1.9 National Stock Exchange of India
NovoCure Limited NVCR 1,323 -17.6 -8.1 4.2 NASDAQ Global Select
Sanara MedTech Inc. SMTI 188 -8.1 -4.8 29.4 NASDAQ Capital Market
Crossject Société Anonyme ALCJ.PA 160 -18.0 -10.5 -57.6 Paris
FluoGuide A/S FLUO.ST 55 -9.8 -10.7 57.8 Stockholm Stock Exchange
Maider Medical Industry Equipment Co. Ltd. 688310.SS 345 -74.1 -137.5 3.1 Shanghai
Hangzhou Alltest Biotech Co., Ltd. 688606.SS 714 11.2 17.1 1.4 Shanghai
Paramount Bed Holdings Co., Ltd. 7817.T 1,270 7.9 22.8 1.5 Tokyo
Nakanishi Inc. 7716.T 1,073 7.6 33.2 1.4 Tokyo
Autek China Inc. 300595.SZ 1,956 19.5 28.3 3.0 Shenzhen
The Cooper Companies, Inc. 0I3I.L 15,238 16.4 38.3 1.9 London Stock Exchange
Eyebright Medical Technology (Beijing) Co., Ltd. 688050.SS 1,679 20.7 29.1 4.1 Shanghai
Ypsomed Holding AG YPSN.SW 5,463 26.9 51.6 6.6 Swiss Exchange
Andon Health Co., Ltd. 002432.SZ 2,675 192.5 9.1 0.8 Shenzhen
Utah Medical Products, Inc. UTMD 178 6.1 16.0 1.6 NASDAQ Global Select
SDI Limited SDI.AX 76 6.6 9.3 1.1 Australian Securities Exchange
Klea Holding ALKLH.PA 92 20.4 52.3 2.6 Euronext Paris
Imeik Technology Development Co.,Ltd. 300896.SZ 5,985 24.1 26.9 5.9 Shenzhen