Rede D'Or Sao Luiz SA
BOVESPA:RDOR3

Watchlist Manager
Rede D'Or Sao Luiz SA Logo
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
Watchlist
Price: 31.96 BRL -0.19% Market Closed
Market Cap: 73.2B BRL

Relative Value

The Relative Value of one RDOR3 stock under the Base Case scenario is 50.25 BRL. Compared to the current market price of 31.96 BRL, Rede D'Or Sao Luiz SA is Undervalued by 36%.

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.

RDOR3 Relative Value
Base Case
50.25 BRL
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
59
Median 3Y
1.4
Median 5Y
2.1
Industry
2.2
Forward
1.2
vs History
83
vs Industry
31
Median 3Y
32
Median 5Y
40.6
Industry
21.9
Forward
16
vs History
60
vs Industry
36
Median 3Y
42.1
Median 5Y
34.4
Industry
13.5
vs History
10
vs Industry
24
Median 3Y
-22.5
Median 5Y
-35.6
Industry
19.3
vs History
56
vs Industry
34
Median 3Y
2.8
Median 5Y
3.1
Industry
2.1
vs History
67
vs Industry
61
Median 3Y
1.5
Median 5Y
2.4
Industry
2.3
Forward
1.1
vs History
76
vs Industry
34
Median 3Y
8.5
Median 5Y
11.9
Industry
4.8
vs History
81
vs Industry
43
Median 3Y
9.3
Median 5Y
12.1
Industry
11.5
Forward
6.8
vs History
80
vs Industry
42
Median 3Y
12.2
Median 5Y
15.9
Industry
15.6
Forward
9.1
vs History
60
vs Industry
37
Median 3Y
43
Median 5Y
35.7
Industry
13.3
vs History
5
vs Industry
24
Median 3Y
-42
Median 5Y
-44.3
Industry
17.3
vs History
54
vs Industry
58
Median 3Y
1.1
Median 5Y
1.2
Industry
1.8

Multiples Across Competitors

RDOR3 Competitors Multiples
Rede D'Or Sao Luiz SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
71B BRL 1.4 18.4 7.5 9
US
HCA Healthcare Inc
NYSE:HCA
85.7B USD 1.2 14.8 8.8 11.6
SA
Dr Sulaiman Al-Habib Medical Services Group Co
SAU:4013
98B SAR 8.7 42.3 37.1 43.8
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
22.1B Zac 0 0 0 0
ZA
Netcare Ltd
JSE:NTC
18.9B Zac 0 0 0 0
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
121.1B CNY 5.6 32.7 26 26
MY
IHH Healthcare Bhd
KLSE:IHH
62.1B MYR 2.5 23.4 12.3 17.5
US
Tenet Healthcare Corp
NYSE:THC
14.1B USD 0.7 4.4 6 7.5
IN
Max Healthcare Institute Ltd
NSE:MAXHEALTH
1.1T INR 16.2 105.1 63.1 76.4
IN
Apollo Hospitals Enterprise Ltd
NSE:APOLLOHOSP
1 000B INR 4.7 76.3 36.1 47.6
US
Encompass Health Corp
NYSE:EHC
11.8B USD 2.2 26 12.1 16.2