K

Kindly MD Inc
NASDAQ:KDLY

Watchlist Manager
Kindly MD Inc
NASDAQ:KDLY
Watchlist
Price: 10.9 USD -5.71% Market Closed
Market Cap: 120.8m USD

Relative Value

The Relative Value of one KDLY stock under the Base Case scenario is hidden USD. Compared to the current market price of 10.9 USD, Kindly MD Inc is hidden .

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.

KDLY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
28
Median 3Y
8.8
Median 5Y
8.8
Industry
2.4
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-9.6
Industry
22.8
vs History
vs Industry
Median 3Y
-18.1
Median 5Y
-18.1
Industry
14.7
vs History
vs Industry
11
Median 3Y
-12.4
Median 5Y
-12.4
Industry
21.4
vs History
9
vs Industry
22
Median 3Y
9.4
Median 5Y
9.4
Industry
2.3
vs History
9
vs Industry
33
Median 3Y
7.8
Median 5Y
7.8
Industry
2.6
vs History
9
vs Industry
54
Median 3Y
8.2
Median 5Y
8.2
Industry
5.3
vs History
vs Industry
Median 3Y
-9.5
Median 5Y
-9.5
Industry
12.3
vs History
vs Industry
Median 3Y
-9
Median 5Y
-9
Industry
17.1
vs History
vs Industry
Median 3Y
-14.4
Median 5Y
-14.4
Industry
14.9
vs History
vs Industry
Median 3Y
-14.3
Median 5Y
-14.3
Industry
18.8
vs History
22
vs Industry
2
Median 3Y
113.2
Median 5Y
113.2
Industry
1.9

Multiples Across Competitors

KDLY Competitors Multiples
Kindly MD 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
Kindly MD Inc
NASDAQ:KDLY
120.8m USD 48.9 -27.6 -29.5 -28.5
US
CVS Health Corp
NYSE:CVS
99.8B USD 0.3 212.8 14 14
US
Cigna Corp
NYSE:CI
72.6B USD 0.3 11.8 7.6 9.7
US
Cigna Group
XMUN:CGN
63.6B EUR 0.3 12 7.7 9.8
DE
Fresenius SE & Co KGaA
XETRA:FRE
28.1B EUR 1.3 24.6 10.7 16.2
DE
Fresenius Medical Care AG
XMUN:FME
21.8B EUR 1.1 30.3 9.7 20.8
US
Laboratory Corporation of America Holdings
NYSE:LH
22.5B USD 1.6 26.3 14.2 19.8
US
Quest Diagnostics Inc
NYSE:DGX
21B USD 1.9 21.8 12 16.1
US
Guardant Health Inc
NASDAQ:GH
14B USD 15.5 -35.2 -37 -33.6
DE
Fresenius Medical Care AG & Co KGaA
XETRA:FME
10.9B EUR 0.6 15.1 6.1 13.1
US
DaVita Inc
NYSE:DVA
7.4B USD 0.6 9.6 6.4 8.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
K
Kindly MD Inc
NASDAQ:KDLY
Average EV/EBITDA: 9.8
Negative Multiple: -29.5
N/A N/A
US
CVS Health Corp
NYSE:CVS
14
25%
0.6
US
Cigna Corp
NYSE:CI
7.6
5%
1.5
US
C
Cigna Group
XMUN:CGN
7.7
5%
1.5
DE
Fresenius SE & Co KGaA
XETRA:FRE
10.7
14%
0.8
DE
Fresenius Medical Care AG
XMUN:FME
9.7
10%
1
US
Laboratory Corporation of America Holdings
NYSE:LH
14.2
16%
0.9
US
Quest Diagnostics Inc
NYSE:DGX
12
8%
1.5
US
Guardant Health Inc
NASDAQ:GH
Negative Multiple: -37 N/A N/A
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
6.1
10%
0.6
US
DaVita Inc
NYSE:DVA
6.4
4%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
K
Kindly MD Inc
NASDAQ:KDLY
Average EV/EBIT: 14.2
Negative Multiple: -28.5
N/A N/A
US
CVS Health Corp
NYSE:CVS
14
19%
0.7
US
Cigna Corp
NYSE:CI
9.7
5%
1.9
US
C
Cigna Group
XMUN:CGN
9.8
5%
2
DE
Fresenius SE & Co KGaA
XETRA:FRE
16.2
20%
0.8
DE
Fresenius Medical Care AG
XMUN:FME
20.8
25%
0.8
US
Laboratory Corporation of America Holdings
NYSE:LH
19.8
27%
0.7
US
Quest Diagnostics Inc
NYSE:DGX
16.1
11%
1.5
US
Guardant Health Inc
NASDAQ:GH
Negative Multiple: -33.6 N/A N/A
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
13.1
25%
0.5
US
DaVita Inc
NYSE:DVA
8.7
4%
2.2