Figs Inc
NYSE:FIGS

Watchlist Manager
Figs Inc Logo
Figs Inc
NYSE:FIGS
Watchlist
Price: 5.05 USD 3.27% Market Closed
Market Cap: 820.7m USD

Relative Value

The Relative Value of one FIGS stock under the Base Case scenario is 7.51 USD. Compared to the current market price of 5.05 USD, Figs Inc is Undervalued by 33%.

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.

FIGS Relative Value
Base Case
7.51 USD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
57
Median 3Y
2
Median 5Y
2.3
Industry
2.2
Forward
1.5
vs History
9
vs Industry
1
Median 3Y
57.3
Median 5Y
56.2
Industry
21.9
Forward
87.2
vs History
52
vs Industry
37
Median 3Y
10.3
Median 5Y
10.4
Industry
13.5
vs History
50
vs Industry
30
Median 3Y
12.3
Median 5Y
12.8
Industry
19.3
vs History
88
vs Industry
41
Median 3Y
3.1
Median 5Y
3.6
Industry
2.1
vs History
90
vs Industry
68
Median 3Y
1.6
Median 5Y
1.9
Industry
2.3
Forward
1
vs History
88
vs Industry
76
Median 3Y
2.3
Median 5Y
2.7
Industry
4.8
vs History
31
vs Industry
4
Median 3Y
32.1
Median 5Y
39
Industry
11.5
Forward
10.7
vs History
24
vs Industry
1
Median 3Y
34.7
Median 5Y
43.2
Industry
15.6
Forward
40.5
vs History
54
vs Industry
46
Median 3Y
7.7
Median 5Y
7.7
Industry
13.3
vs History
50
vs Industry
36
Median 3Y
8.9
Median 5Y
9.5
Industry
17.3
vs History
90
vs Industry
36
Median 3Y
3.9
Median 5Y
4.6
Industry
1.8

Multiples Across Competitors

FIGS Competitors Multiples
Figs Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Figs Inc
NYSE:FIGS
819.5m USD 1.5 301.3 64.1 253.6
CH
Alcon AG
SIX:ALC
39.4B CHF 4.8 46.5 19.5 37.3
JP
Hoya Corp
TSE:7741
6.1T JPY 7 30.2 18.8 22.4
DK
Coloplast A/S
CSE:COLO B
145.4B DKK 5.3 29.8 18.6 22
US
Align Technology Inc
NASDAQ:ALGN
13.4B USD 3.3 31.7 15.1 18.3
UK
ConvaTec Group PLC
LSE:CTEC
5.3B GBP 3 36.5 208.5 341
CH
Ypsomed Holding AG
SIX:YPSN
4.8B CHF 7.7 64.2 31 58.2
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
41.1B CNY 11.7 29.5 25.3 25.3
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.7B USD 4.1 46.4 21.4 37.4
US
Lantheus Holdings Inc
NASDAQ:LNTH
5.5B USD 3.6 17.6 10.1 11.5
KR
HLB Inc
KOSDAQ:028300
7.5T KRW 109.7 -81.3 -66 -62.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Figs Inc
NYSE:FIGS
Average EV/EBITDA: 43.2
64.1
99%
0.6
CH
Alcon AG
SIX:ALC
19.5
11%
1.8
JP
Hoya Corp
TSE:7741
18.8
N/A N/A
DK
Coloplast A/S
CSE:COLO B
18.6
11%
1.7
US
Align Technology Inc
NASDAQ:ALGN
15.1
16%
0.9
UK
ConvaTec Group PLC
LSE:CTEC
208.5
10%
20.8
CH
Ypsomed Holding AG
SIX:YPSN
31
31%
1
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
25.3
26%
1
US
Merit Medical Systems Inc
NASDAQ:MMSI
21.4
14%
1.5
US
Lantheus Holdings Inc
NASDAQ:LNTH
10.1
23%
0.4
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -66 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Figs Inc
NYSE:FIGS
Average EV/EBIT: 82.7
253.6
112%
2.3
CH
Alcon AG
SIX:ALC
37.3
25%
1.5
JP
Hoya Corp
TSE:7741
22.4
N/A N/A
DK
Coloplast A/S
CSE:COLO B
22
12%
1.8
US
Align Technology Inc
NASDAQ:ALGN
18.3
17%
1.1
UK
ConvaTec Group PLC
LSE:CTEC
341
22%
15.5
CH
Ypsomed Holding AG
SIX:YPSN
58.2
45%
1.3
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
25.3
16%
1.6
US
Merit Medical Systems Inc
NASDAQ:MMSI
37.4
28%
1.3
US
Lantheus Holdings Inc
NASDAQ:LNTH
11.5
26%
0.4
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -62.5 N/A N/A