M

MaxCyte Inc
LSE:MXCT

Watchlist Manager
MaxCyte Inc
LSE:MXCT
Watchlist
Price: 1.55 GBX -3.73% Market Closed
Market Cap: 155.6m GBX

Relative Value

The Relative Value of one MXCT stock under the Base Case scenario is 2.68 GBX. Compared to the current market price of 1.55 GBX, MaxCyte Inc is Undervalued by 42%.

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.

MXCT Relative Value
Base Case
2.68 GBX
Undervaluation 42%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
20
Median 3Y
9.4
Median 5Y
9.3
Industry
4.3
Forward
4.2
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-13.6
Industry
33.8
Forward
-3.5
vs History
vs Industry
Median 3Y
-17.3
Median 5Y
-21.1
Industry
20.2
vs History
vs Industry
Median 3Y
-14.2
Median 5Y
-16.9
Industry
27.4
vs History
94
vs Industry
59
Median 3Y
1.8
Median 5Y
2
Industry
3
vs History
80
vs Industry
37
Median 3Y
5.3
Median 5Y
5.2
Industry
4.3
Forward
1.3
vs History
80
vs Industry
56
Median 3Y
6.1
Median 5Y
6
Industry
9.7
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-7.2
Industry
19.7
Forward
-1.4
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-6.6
Industry
25.5
Forward
-0.9
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-13
Industry
20.4
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-10
Industry
28.3
vs History
94
vs Industry
42
Median 3Y
2.8
Median 5Y
3.6
Industry
2.5

Multiples Across Competitors

MXCT Competitors Multiples
MaxCyte Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
MaxCyte Inc
LSE:MXCT
152.5m GBP 4.4 -3.3 -1 -0.9
US
PerkinElmer Inc
LSE:0KHE
1.1T USD 403.6 4 781.9 1 402.4 2 817.5
US
Thermo Fisher Scientific Inc
NYSE:TMO
233.7B USD 5.3 35.6 25.2 32.6
US
Danaher Corp
NYSE:DHR
168.4B USD 6.9 48.1 25.7 38.9
CH
Lonza Group AG
SIX:LONN
38B CHF 5.4 51.8 39.4 39.4
US
Agilent Technologies Inc
NYSE:A
42.1B USD 6.1 32.3 24.9 29.7
US
IQVIA Holdings Inc
NYSE:IQV
41.3B USD 2.6 32.2 15.4 23.1
CN
WuXi AppTec Co Ltd
SSE:603259
283.4B CNY 6.4 18.9 21.5 21.5
KR
Samsung Biologics Co Ltd
KRX:207940
46.3T KRW 8.4 29 16.9 22.5
US
Mettler-Toledo International Inc
NYSE:MTD
30.3B USD 7.7 36.3 26.1 29
FR
Sartorius Stedim Biotech SA
PAR:DIM
20.9B EUR 7.1 78.8 28 46
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
M
MaxCyte Inc
LSE:MXCT
Average EV/EBITDA: 162.6
Negative Multiple: -1
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
1 402.4
5%
280.5
US
Thermo Fisher Scientific Inc
NYSE:TMO
25.2
6%
4.2
US
Danaher Corp
NYSE:DHR
25.7
5%
5.1
CH
Lonza Group AG
SIX:LONN
39.4
18%
2.2
US
Agilent Technologies Inc
NYSE:A
24.9
13%
1.9
US
IQVIA Holdings Inc
NYSE:IQV
15.4
8%
1.9
CN
WuXi AppTec Co Ltd
SSE:603259
21.5
30%
0.7
KR
Samsung Biologics Co Ltd
KRX:207940
16.9
20%
0.8
US
Mettler-Toledo International Inc
NYSE:MTD
26.1
4%
6.5
FR
Sartorius Stedim Biotech SA
PAR:DIM
28
19%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
M
MaxCyte Inc
LSE:MXCT
Average EV/EBIT: 310
Negative Multiple: -0.9
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
2 817.5
29%
97.2
US
Thermo Fisher Scientific Inc
NYSE:TMO
32.6
15%
2.2
US
Danaher Corp
NYSE:DHR
38.9
16%
2.4
CH
Lonza Group AG
SIX:LONN
39.4
22%
1.8
US
Agilent Technologies Inc
NYSE:A
29.7
23%
1.3
US
IQVIA Holdings Inc
NYSE:IQV
23.1
15%
1.5
CN
WuXi AppTec Co Ltd
SSE:603259
21.5
23%
0.9
KR
Samsung Biologics Co Ltd
KRX:207940
22.5
28%
0.8
US
Mettler-Toledo International Inc
NYSE:MTD
29
5%
5.8
FR
Sartorius Stedim Biotech SA
PAR:DIM
46
31%
1.5