Teladoc Health Inc
NYSE:TDOC

Watchlist Manager
Teladoc Health Inc Logo
Teladoc Health Inc
NYSE:TDOC
Watchlist
Price: 7.89 USD 14.35% Market Closed
Market Cap: 1.4B USD

Relative Value

The Relative Value of one TDOC stock under the Base Case scenario is 22.24 USD. Compared to the current market price of 7.89 USD, Teladoc Health Inc is Undervalued by 65%.

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
22.24 USD
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
76
Median 3Y
1.2
Median 5Y
2
Industry
2.2
Forward
0.5
vs History
vs Industry
Median 3Y
-1.1
Median 5Y
-1.7
Industry
21.7
Forward
-6.9
vs History
77
vs Industry
48
Median 3Y
10.3
Median 5Y
10.3
Industry
13.9
vs History
88
vs Industry
33
Median 3Y
14.2
Median 5Y
29.3
Industry
19.7
vs History
82
vs Industry
63
Median 3Y
1.1
Median 5Y
1.4
Industry
2.1
vs History
98
vs Industry
80
Median 3Y
1.4
Median 5Y
2.3
Industry
2.3
Forward
0.5
vs History
98
vs Industry
85
Median 3Y
2
Median 5Y
3.3
Industry
4.8
vs History
44
vs Industry
41
Median 3Y
8.2
Median 5Y
3.5
Industry
11.4
Forward
4.1
vs History
vs Industry
Median 3Y
-17.5
Median 5Y
-22.7
Industry
15.4
Forward
-5.1
vs History
77
vs Industry
51
Median 3Y
11.5
Median 5Y
11.5
Industry
13.7
vs History
77
vs Industry
38
Median 3Y
29.3
Median 5Y
29.3
Industry
17.2
vs History
96
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
1.4B USD 0.5 -1.4 6.7 -6.3
US
Veeva Systems Inc
NYSE:VEEV
45.6B USD 16 58.4 48.7 51.3
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
29.3B AUD 153.5 298 208.4 208.4
US
Doximity Inc
NYSE:DOCS
11B USD 19.2 49.1 41.7 43.6
JP
M3 Inc
TSE:2413
1.4T JPY 4.7 33.4 19 22.8
US
Waystar Holding Corp
NASDAQ:WAY
6.5B USD 6.7 250.4 22.8 48.8
SE
Sectra AB
STO:SECT B
64B SEK 30.9 113.5 -139.9 -139.9
US
Inspire Medical Systems Inc
NYSE:INSP
3.8B USD 4.6 57.6 59.1 69.5
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
268.3B INR 0 0 0 0
US
Vocera Communications Inc
F:V00
2.4B EUR 11.9 -327.6 267.5 4 283.5
P/E Multiple
Earnings Growth PEG
US
Teladoc Health Inc
NYSE:TDOC
Average P/E: 114.2
Negative Multiple: -1.4
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
58.4
32%
1.8
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
298
38%
7.8
US
Doximity Inc
NYSE:DOCS
49.1
17%
2.9
JP
M3 Inc
TSE:2413
33.4
N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
250.4
N/A N/A
SE
Sectra AB
STO:SECT B
113.5
N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
57.6
36%
1.6
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -327.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Teladoc Health Inc
NYSE:TDOC
Average EV/EBITDA: 77.3
6.7
26%
0.3
US
Veeva Systems Inc
NYSE:VEEV
48.7
38%
1.3
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
208.4
38%
5.5
US
Doximity Inc
NYSE:DOCS
41.7
21%
2
JP
M3 Inc
TSE:2413
19
13%
1.5
US
W
Waystar Holding Corp
NASDAQ:WAY
22.8
18%
1.3
SE
Sectra AB
STO:SECT B
Negative Multiple: -139.9 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
59.1
90%
0.7
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
US
V
Vocera Communications Inc
F:V00
267.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Teladoc Health Inc
NYSE:TDOC
Average EV/EBIT: 596.4
Negative Multiple: -6.3
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
51.3
39%
1.3
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
208.4
36%
5.8
US
Doximity Inc
NYSE:DOCS
43.6
22%
2
JP
M3 Inc
TSE:2413
22.8
N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
48.8
40%
1.2
SE
Sectra AB
STO:SECT B
Negative Multiple: -139.9 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
69.5
64%
1.1
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
US
V
Vocera Communications Inc
F:V00
4 283.5
N/A N/A