Doctor Care Anywhere Group PLC
ASX:DOC

Watchlist Manager
Doctor Care Anywhere Group PLC Logo
Doctor Care Anywhere Group PLC
ASX:DOC
Watchlist
Price: 0.13 AUD 4% Market Closed
Market Cap: 47.7m AUD

Relative Value

The Relative Value of one DOC stock under the Base Case scenario is 0.21 AUD. Compared to the current market price of 0.13 AUD, Doctor Care Anywhere Group PLC is Undervalued by 39%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DOC Relative Value
Base Case
0.21 AUD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
82
Median 3Y
0.3
Median 5Y
0.4
Industry
2.3
Forward
0.6
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-2
Industry
22.1
Forward
-12.5
vs History
0
vs Industry
7
Median 3Y
-1
Median 5Y
-2
Industry
14.3
vs History
vs Industry
25
Median 3Y
-0.7
Median 5Y
-1.3
Industry
20.2
vs History
vs Industry
15
Median 3Y
1.2
Median 5Y
1.8
Industry
2.2
vs History
35
vs Industry
80
Median 3Y
0.4
Median 5Y
0.4
Industry
2.5
Forward
0.7
vs History
36
vs Industry
79
Median 3Y
1.2
Median 5Y
1.3
Industry
5.1
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-2.9
Industry
11.7
Forward
26.1
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-2.9
Industry
16.1
Forward
-25.5
vs History
0
vs Industry
5
Median 3Y
-0.8
Median 5Y
-2
Industry
14.4
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-1.8
Industry
18.1
vs History
24
vs Industry
33
Median 3Y
1.1
Median 5Y
1.4
Industry
1.9

Multiples Across Competitors

DOC Competitors Multiples
Doctor Care Anywhere Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Doctor Care Anywhere Group PLC
ASX:DOC
47.7m AUD 0.6 -3.7 -5.9 -5.9
US
Veeva Systems Inc
NYSE:VEEV
45.7B USD 16 58.5 48.9 51.5
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
34.3B AUD 179.7 349 244.2 244.2
US
Doximity Inc
NYSE:DOCS
11.4B USD 20 51 43.5 45.5
JP
M3 Inc
TSE:2413
1.2T JPY 4.4 30.8 17.5 21
SE
Sectra AB
STO:SECT B
69.2B SEK 33.5 122.9 -151.6 -151.6
US
Waystar Holding Corp
NASDAQ:WAY
6.4B USD 6.6 245.2 22.4 48
US
Inspire Medical Systems Inc
NYSE:INSP
3.7B USD 4.4 55.4 56.7 66.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
23.1B CNY 8.8 301.3 103.4 103.4
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
265.9B INR 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Doctor Care Anywhere Group PLC
ASX:DOC
Average EV/EBITDA: 69.8
Negative Multiple: -5.9
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
48.9
38%
1.3
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
244.2
38%
6.4
US
Doximity Inc
NYSE:DOCS
43.5
21%
2.1
JP
M3 Inc
TSE:2413
17.5
13%
1.3
SE
Sectra AB
STO:SECT B
Negative Multiple: -151.6 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
22.4
18%
1.2
US
Inspire Medical Systems Inc
NYSE:INSP
56.7
90%
0.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
103.4
48%
2.2
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Doctor Care Anywhere Group PLC
ASX:DOC
Average EV/EBIT: 77.9
Negative Multiple: -5.9
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
51.5
39%
1.3
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
244.2
36%
6.8
US
Doximity Inc
NYSE:DOCS
45.5
22%
2.1
JP
M3 Inc
TSE:2413
21
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -151.6 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
48
40%
1.2
US
Inspire Medical Systems Inc
NYSE:INSP
66.6
64%
1
CN
Winning Health Technology Group Co Ltd
SZSE:300253
103.4
47%
2.2
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A