Teladoc Health Inc
NYSE:TDOC

Watchlist Manager
Teladoc Health Inc Logo
Teladoc Health Inc
NYSE:TDOC
Watchlist
Price: 8.81 USD -0.45% Market Closed
Market Cap: 1.5B USD

Relative Value

The Relative Value of one TDOC stock under the Base Case scenario is 22.31 USD. Compared to the current market price of 8.81 USD, Teladoc Health 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.

TDOC Relative Value
Base Case
22.31 USD
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
76
Median 3Y
1.2
Median 5Y
1.8
Industry
2.3
Forward
0.6
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-1.7
Industry
22
Forward
-7.7
vs History
65
vs Industry
48
Median 3Y
9.7
Median 5Y
9.7
Industry
14.2
vs History
76
vs Industry
33
Median 3Y
13.8
Median 5Y
24
Industry
19.9
vs History
58
vs Industry
63
Median 3Y
1.1
Median 5Y
1.3
Industry
2.2
vs History
82
vs Industry
80
Median 3Y
1.4
Median 5Y
2.1
Industry
2.4
Forward
0.5
vs History
82
vs Industry
85
Median 3Y
2
Median 5Y
3
Industry
4.9
vs History
38
vs Industry
41
Median 3Y
8.2
Median 5Y
5
Industry
11.6
Forward
4.7
vs History
vs Industry
Median 3Y
-17.2
Median 5Y
-22.6
Industry
15.9
Forward
-5.8
vs History
63
vs Industry
51
Median 3Y
11.5
Median 5Y
11.5
Industry
14.2
vs History
65
vs Industry
38
Median 3Y
20.7
Median 5Y
20.7
Industry
17.8
vs History
80
vs Industry
75
Median 3Y
0.8
Median 5Y
1.1
Industry
1.8

Multiples Across Competitors

TDOC Competitors Multiples
Teladoc Health Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Teladoc Health Inc
NYSE:TDOC
1.5B USD 0.6 -1.5 7.6 -7.2
US
Veeva Systems Inc
NYSE:VEEV
45.8B USD 16 58.7 49 51.6
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
33B AUD 172.8 335.6 234.8 234.8
US
Doximity Inc
NYSE:DOCS
11.3B USD 19.9 50.8 43.3 45.3
JP
M3 Inc
TSE:2413
1.3T JPY 4.5 31.4 17.8 21.5
SE
Sectra AB
STO:SECT B
68.7B SEK 33.3 122 -150.5 -150.5
US
Waystar Holding Corp
NASDAQ:WAY
6.5B USD 6.7 249.7 22.7 48.7
US
Inspire Medical Systems Inc
NYSE:INSP
4.1B USD 4.9 61.7 63.8 75
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
264.1B INR 0 0 0 0
CN
Winning Health Technology Group Co Ltd
SZSE:300253
21.6B CNY 8.2 282.2 96.9 96.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Teladoc Health Inc
NYSE:TDOC
Average EV/EBITDA: 62
7.6
26%
0.3
US
Veeva Systems Inc
NYSE:VEEV
49
38%
1.3
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
234.8
38%
6.2
US
Doximity Inc
NYSE:DOCS
43.3
21%
2.1
JP
M3 Inc
TSE:2413
17.8
13%
1.4
SE
Sectra AB
STO:SECT B
Negative Multiple: -150.5 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
22.7
18%
1.3
US
Inspire Medical Systems Inc
NYSE:INSP
63.8
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
96.9
48%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Teladoc Health Inc
NYSE:TDOC
Average EV/EBIT: 77.1
Negative Multiple: -7.2
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
51.6
39%
1.3
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
234.8
36%
6.5
US
Doximity Inc
NYSE:DOCS
45.3
22%
2.1
JP
M3 Inc
TSE:2413
21.5
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -150.5 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
48.7
40%
1.2
US
Inspire Medical Systems Inc
NYSE:INSP
75
64%
1.2
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
96.9
47%
2.1