Medlive Technology Co Ltd
HKEX:2192

Watchlist Manager
Medlive Technology Co Ltd Logo
Medlive Technology Co Ltd
HKEX:2192
Watchlist
Price: 9.81 HKD -0.1% Market Closed
Market Cap: 7.2B HKD

Relative Value

The Relative Value of one Medlive Technology Co Ltd stock under the Base Case scenario is 7.48 HKD. Compared to the current market price of 9.81 HKD, Medlive Technology Co Ltd is Overvalued by 24%.

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.

Relative Value
Base Case
7.48 HKD
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
81
vs Industry
7
Median 3Y
13.8
Median 5Y
14.2
Industry
2.3
Forward
8.9
vs History
74
vs Industry
18
Median 3Y
24.7
Median 5Y
26.6
Industry
22.5
Forward
19.9
vs History
83
vs Industry
2
Median 3Y
62.3
Median 5Y
63.5
Industry
14.5
vs History
85
vs Industry
2
Median 3Y
88.3
Median 5Y
90.4
Industry
21.5
vs History
52
vs Industry
43
Median 3Y
1.2
Median 5Y
1.4
Industry
2.2
vs History
49
vs Industry
11
Median 3Y
4
Median 5Y
4.6
Industry
2.6
Forward
4
vs History
45
vs Industry
11
Median 3Y
6.1
Median 5Y
6.5
Industry
5.2
vs History
49
vs Industry
6
Median 3Y
16.2
Median 5Y
17.1
Industry
11.9
Forward
15.9
vs History
49
vs Industry
7
Median 3Y
18.4
Median 5Y
19.4
Industry
16.9
Forward
17.6
vs History
52
vs Industry
4
Median 3Y
18.9
Median 5Y
19.5
Industry
14.7
vs History
54
vs Industry
5
Median 3Y
22.4
Median 5Y
26
Industry
18.7
vs History
72
vs Industry
16
Median 3Y
2.5
Median 5Y
3.3
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Medlive Technology Co 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
CN
Medlive Technology Co Ltd
HKEX:2192
7.2B HKD 10.4 20.2 17.4 19.6
US
Veeva Systems Inc
NYSE:VEEV
39.8B USD 12.9 46.2 35.7 37.2
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
26B AUD 117.9 225.8 156.2 156.2
JP
M3 Inc
TSE:2413
1.5T JPY 4.9 36.8 18.5 22.1
US
Doximity Inc
NYSE:DOCS
8.6B USD 13.9 34.1 30 31.4
US
Waystar Holding Corp
NASDAQ:WAY
6B USD 5.8 54 17.8 27.9
SE
Sectra AB
STO:SECT B
52.9B SEK 24.8 90.3 -127.1 -127.1
US
Inspire Medical Systems Inc
NYSE:INSP
4B USD 4.5 89.2 74 99.4
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
282.2B INR 10.6 58.1 36.1 42.2
US
Vocera Communications Inc
F:V00
2.4B EUR 11.9 -328.9 268.6 4 300.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Medlive Technology Co Ltd
HKEX:2192
Average EV/EBITDA: 67.6
17.4
25%
0.7
US
Veeva Systems Inc
NYSE:VEEV
35.7
39%
0.9
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
156.2
32%
4.9
JP
M3 Inc
TSE:2413
18.5
14%
1.3
US
Doximity Inc
NYSE:DOCS
30
23%
1.3
US
W
Waystar Holding Corp
NASDAQ:WAY
17.8
24%
0.7
SE
Sectra AB
STO:SECT B
Negative Multiple: -127.1 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
74
80%
0.9
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
36.1
24%
1.5
US
V
Vocera Communications Inc
F:V00
268.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Medlive Technology Co Ltd
HKEX:2192
Average EV/EBIT: 478
19.6
25%
0.8
US
Veeva Systems Inc
NYSE:VEEV
37.2
39%
1
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
156.2
31%
5
JP
M3 Inc
TSE:2413
22.1
N/A N/A
US
Doximity Inc
NYSE:DOCS
31.4
25%
1.3
US
W
Waystar Holding Corp
NASDAQ:WAY
27.9
56%
0.5
SE
Sectra AB
STO:SECT B
Negative Multiple: -127.1 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
99.4
34%
2.9
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
42.2
27%
1.6
US
V
Vocera Communications Inc
F:V00
4 300.7
N/A N/A