Goodrx Holdings Inc
NASDAQ:GDRX

Watchlist Manager
Goodrx Holdings Inc Logo
Goodrx Holdings Inc
NASDAQ:GDRX
Watchlist
Price: 4.82 USD -0.21%
Market Cap: 1.7B USD

Relative Value

The Relative Value of one GDRX stock under the Base Case scenario is 12.22 USD. Compared to the current market price of 4.82 USD, Goodrx Holdings Inc is Undervalued by 61%.

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.

GDRX Relative Value
Base Case
12.22 USD
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
44
Median 3Y
3
Median 5Y
3.5
Industry
2.3
Forward
2.1
vs History
21
vs Industry
3
Median 3Y
-48.2
Median 5Y
-49.8
Industry
22
Forward
12.3
vs History
85
vs Industry
36
Median 3Y
14.5
Median 5Y
17.7
Industry
14.3
vs History
vs Industry
14
Median 3Y
25
Median 5Y
37.7
Industry
20
vs History
71
vs Industry
35
Median 3Y
2.8
Median 5Y
3.6
Industry
2.2
vs History
81
vs Industry
44
Median 3Y
2.8
Median 5Y
3.5
Industry
2.4
Forward
2.3
vs History
83
vs Industry
64
Median 3Y
3.1
Median 5Y
3.7
Industry
5
vs History
71
vs Industry
26
Median 3Y
28.5
Median 5Y
26.2
Industry
11.6
Forward
6.8
vs History
51
vs Industry
16
Median 3Y
29.6
Median 5Y
26.7
Industry
15.9
Forward
8.9
vs History
73
vs Industry
36
Median 3Y
13.6
Median 5Y
17.9
Industry
14.3
vs History
63
vs Industry
27
Median 3Y
23.4
Median 5Y
31.1
Industry
18
vs History
90
vs Industry
37
Median 3Y
2.6
Median 5Y
3
Industry
1.8

Multiples Across Competitors

GDRX Competitors Multiples
Goodrx Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Goodrx Holdings Inc
NASDAQ:GDRX
1.7B USD 2.2 61.3 12.7 25
US
Veeva Systems Inc
NYSE:VEEV
45.9B USD 16 58.8 49.1 51.7
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
33.9B AUD 177.8 345.3 241.6 241.6
US
Doximity Inc
NYSE:DOCS
11.6B USD 20.5 52.1 44.5 46.5
JP
M3 Inc
TSE:2413
1.2T JPY 4.3 30.3 17.3 20.8
SE
Sectra AB
STO:SECT B
70.3B SEK 33.9 124.8 -154 -154
US
Waystar Holding Corp
NASDAQ:WAY
6.6B USD 6.8 254.4 23.1 49.5
US
Inspire Medical Systems Inc
NYSE:INSP
3.8B USD 4.6 57.7 59.2 69.6
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
266B INR 0 0 0 0
CN
Winning Health Technology Group Co Ltd
SZSE:300253
22.5B CNY 8.9 305.6 100.7 100.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Goodrx Holdings Inc
NASDAQ:GDRX
Average EV/EBITDA: 63.3
12.7
35%
0.4
US
Veeva Systems Inc
NYSE:VEEV
49.1
38%
1.3
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
241.6
38%
6.4
US
Doximity Inc
NYSE:DOCS
44.5
21%
2.1
JP
M3 Inc
TSE:2413
17.3
13%
1.3
SE
Sectra AB
STO:SECT B
Negative Multiple: -154 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
23.1
18%
1.3
US
Inspire Medical Systems Inc
NYSE:INSP
59.2
90%
0.7
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
100.7
48%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Goodrx Holdings Inc
NASDAQ:GDRX
Average EV/EBIT: 72.1
25
59%
0.4
US
Veeva Systems Inc
NYSE:VEEV
51.7
39%
1.3
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
241.6
36%
6.7
US
Doximity Inc
NYSE:DOCS
46.5
22%
2.1
JP
M3 Inc
TSE:2413
20.8
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -154 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
49.5
40%
1.2
US
Inspire Medical Systems Inc
NYSE:INSP
69.6
64%
1.1
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
100.7
47%
2.1