MDR Relative Valuation - Medadvisor Ltd

Watchlist Manager

Watchlist

Price: 0.022 AUD

Market Cap: AU$13.9m

	Medadvisor Ltd ASX:MDR	AU

Multiples-Based Value

The Multiples-Based Value of one MDR stock under the Base Case scenario is 0.113 AUD. Compared to the current market price of 0.022 AUD, Medadvisor Ltd is Undervalued by 81%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

MDR Multiples-Based Value

Base Case

Undervaluation 81%

Multiples-Based Value

Price AU$0.022

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		Medadvisor Ltd ASX:MDR	13.7m AUD	0.2	-0.2	-1.6	-1.6
US	C	Cerner Corp LSE:0R00	31.3B USD	5.4	53.1	21.9	43.2
US		Veeva Systems Inc NYSE:VEEV	28.3B USD	8.9	31.1	22.1	22.9
AU		Pro Medicus Ltd ASX:PME	13B AUD	50.3	53.3	65.8	65.8
JP		M3 Inc TSE:2413	1.1T JPY	3.3	22.8	11.3	13.7
US	W	Waystar Holding Corp NASDAQ:WAY	4.6B USD	4	39.7	14.4	22.2
SE		Sectra AB STO:SECT B	43.6B SEK	18.6	81.1	-111.8	-111.8
US		Doximity Inc NYSE:DOCS	4.2B USD	6.7	17.7	13.9	14.7
US	V	Vocera Communications Inc F:V00	2.4B EUR	11.9	-328	267.9	4 290.1
CN		Winning Health Technology Group Co Ltd SZSE:300253	18.9B CNY	8.7	-61.5	-121.6	-121.6
IN	I	Inventurus Knowledge Solutions Ltd NSE:IKS	227.9B INR	7.5	34.4	22.7	25.6

				Revenue Growth	P/S to Growth
AU		Medadvisor Ltd ASX:MDR	Average P/S: 11.4 0.2	23%	0
US	C	Cerner Corp LSE:0R00	5.4	N/A	N/A
US		Veeva Systems Inc NYSE:VEEV	8.9	13%	0.7
AU		Pro Medicus Ltd ASX:PME	50.3	26%	1.9
JP		M3 Inc TSE:2413	3.3	15%	0.2
US	W	Waystar Holding Corp NASDAQ:WAY	4	13%	0.3
SE		Sectra AB STO:SECT B	18.6	33%	0.6
US		Doximity Inc NYSE:DOCS	6.7	11%	0.6
US	V	Vocera Communications Inc F:V00	11.9	N/A	N/A
CN		Winning Health Technology Group Co Ltd SZSE:300253	8.7	4%	2.2
IN	I	Inventurus Knowledge Solutions Ltd NSE:IKS	7.5	N/A	N/A

				Earnings Growth	PEG
AU		Medadvisor Ltd ASX:MDR	Average P/E: 41.7 Negative Multiple: -0.2	N/A	N/A
US	C	Cerner Corp LSE:0R00	53.1	N/A	N/A
US		Veeva Systems Inc NYSE:VEEV	31.1	26%	1.2
AU		Pro Medicus Ltd ASX:PME	53.3	30%	1.8
JP		M3 Inc TSE:2413	22.8	16%	1.4
US	W	Waystar Holding Corp NASDAQ:WAY	39.7	55%	0.7
SE		Sectra AB STO:SECT B	81.1	17%	4.8
US		Doximity Inc NYSE:DOCS	17.7	15%	1.2
US	V	Vocera Communications Inc F:V00	Negative Multiple: -328	N/A	N/A
CN		Winning Health Technology Group Co Ltd SZSE:300253	Negative Multiple: -61.5	69%	N/A
IN	I	Inventurus Knowledge Solutions Ltd NSE:IKS	34.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU		Medadvisor Ltd ASX:MDR	Average EV/EBITDA: 55 Negative Multiple: -1.6	N/A	N/A
US	C	Cerner Corp LSE:0R00	21.9	N/A	N/A
US		Veeva Systems Inc NYSE:VEEV	22.1	30%	0.7
AU		Pro Medicus Ltd ASX:PME	65.8	28%	2.4
JP		M3 Inc TSE:2413	11.3	14%	0.8
US	W	Waystar Holding Corp NASDAQ:WAY	14.4	20%	0.7
SE		Sectra AB STO:SECT B	Negative Multiple: -111.8	N/A	N/A
US		Doximity Inc NYSE:DOCS	13.9	21%	0.7
US	V	Vocera Communications Inc F:V00	267.9	N/A	N/A
CN		Winning Health Technology Group Co Ltd SZSE:300253	Negative Multiple: -121.6	36%	N/A
IN	I	Inventurus Knowledge Solutions Ltd NSE:IKS	22.7	139%	0.2

				EBIT Growth	EV/EBIT to Growth
AU		Medadvisor Ltd ASX:MDR	Average EV/EBIT: 562.3 Negative Multiple: -1.6	N/A	N/A
US	C	Cerner Corp LSE:0R00	43.2	N/A	N/A
US		Veeva Systems Inc NYSE:VEEV	22.9	28%	0.8
AU		Pro Medicus Ltd ASX:PME	65.8	27%	2.4
JP		M3 Inc TSE:2413	13.7	N/A	N/A
US	W	Waystar Holding Corp NASDAQ:WAY	22.2	32%	0.7
SE		Sectra AB STO:SECT B	Negative Multiple: -111.8	N/A	N/A
US		Doximity Inc NYSE:DOCS	14.7	22%	0.7
US	V	Vocera Communications Inc F:V00	4 290.1	N/A	N/A
CN		Winning Health Technology Group Co Ltd SZSE:300253	Negative Multiple: -121.6	47%	N/A
IN	I	Inventurus Knowledge Solutions Ltd NSE:IKS	25.6	N/A	N/A

Medadvisor Ltd
ASX:MDR

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MDR Competitors Multiples
Medadvisor Ltd Competitors

See Also

Company

Help

Tools

Stocks

Medadvisor Ltd ASX:MDR

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MDR Competitors Multiples Medadvisor Ltd Competitors

See Also

Company

Help

Tools

Stocks

Medadvisor Ltd
ASX:MDR

MDR Competitors Multiples
Medadvisor Ltd Competitors