Medadvisor Ltd
ASX:MDR

Watchlist Manager
Medadvisor Ltd Logo
Medadvisor Ltd
ASX:MDR
Watchlist
Price: 0.022 AUD
Market Cap: AU$13.9m

Relative Value

The Relative Value of one MDR stock under the Base Case scenario is 0.114 AUD. Compared to the current market price of 0.022 AUD, Medadvisor Ltd is Undervalued by 81%.

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.

MDR Relative Value
Base Case
0.114 AUD
Undervaluation 81%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MDR Competitors Multiples
Medadvisor Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
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
Veeva Systems Inc
NYSE:VEEV
33.2B USD 10.8 38.7 28.7 29.9
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
18.7B AUD 84.1 160.9 111.1 111.1
JP
M3 Inc
TSE:2413
1.3T JPY 3.8 27.3 13.8 16.9
US
Doximity Inc
NYSE:DOCS
7.1B USD 11.4 27.9 24 25.1
SE
Sectra AB
STO:SECT B
41.7B SEK 18.8 65.1 -127.3 -127.3
US
Waystar Holding Corp
NASDAQ:WAY
4.6B USD 4.5 41.7 14.2 22.3
CN
Winning Health Technology Group Co Ltd
SZSE:300253
23.7B CNY 10.9 -76.8 -151.8 -151.8
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
275.9B INR 10.6 58 35.7 41.7
US
Vocera Communications Inc
F:V00
2.4B EUR 11.9 -328 311.5 4 987.4
P/E Multiple
Earnings Growth PEG
AU
Medadvisor Ltd
ASX:MDR
Average P/E: 59.1
Negative Multiple: -0.2
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
38.7
32%
1.2
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
160.9
32%
5
JP
M3 Inc
TSE:2413
27.3
16%
1.7
US
Doximity Inc
NYSE:DOCS
27.9
18%
1.6
SE
Sectra AB
STO:SECT B
65.1
17%
3.8
US
W
Waystar Holding Corp
NASDAQ:WAY
41.7
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -76.8
69%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
58
31%
1.9
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -328 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Medadvisor Ltd
ASX:MDR
Average EV/EBITDA: 70.1
Negative Multiple: -1.6
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
28.7
38%
0.8
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
111.1
32%
3.5
JP
M3 Inc
TSE:2413
13.8
14%
1
US
Doximity Inc
NYSE:DOCS
24
23%
1
SE
Sectra AB
STO:SECT B
Negative Multiple: -127.3 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
14.2
24%
0.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -151.8
36%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
35.7
24%
1.5
US
V
Vocera Communications Inc
F:V00
311.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Medadvisor Ltd
ASX:MDR
Average EV/EBIT: 659.7
Negative Multiple: -1.6
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
29.9
39%
0.8
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
111.1
31%
3.6
JP
M3 Inc
TSE:2413
16.9
N/A N/A
US
Doximity Inc
NYSE:DOCS
25.1
25%
1
SE
Sectra AB
STO:SECT B
Negative Multiple: -127.3 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
22.3
58%
0.4
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -151.8
47%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
41.7
26%
1.6
US
V
Vocera Communications Inc
F:V00
4 987.4
N/A N/A