RADLY Relative Valuation - Raia Drogasil SA

Watchlist Manager

Watchlist

Price: 4.459 USD -3.28% Market Closed

Market Cap: $7.6B

	Raia Drogasil SA OTC:RADLY	BR

Multiples-Based Value

The Multiples-Based Value for Raia Drogasil SA (RADLY) under the Base Case is 6.222 USD. Compared with the current market price of 4.459 USD, the stock appears Undervalued by 28%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

RADLY Multiples-Based Value

Base Case

Undervaluation 28%

Multiples-Based Value

Price $4.459

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
BR		Raia Drogasil SA OTC:RADLY	41.1B USD	0.9	31.2	9.9	17.6
ZA	C	Clicks Group Ltd JSE:CLS	68.9B ZAR	1.5	23	11.3	15.9
ZA	D	Dis-Chem Pharmacies Ltd JSE:DCP	31.9B ZAR	0.8	27	10.8	16.5
US		Walgreens Boots Alliance Inc NASDAQ:WBA	10.4B USD	0.1	-1.6	3	5.1
JP		Tsuruha Holdings Inc TSE:3391	1.2T JPY	1	32.2	14	20.8
JP		MatsukiyoCocokara & Co TSE:3088	1T JPY	0.9	18.2	8.6	10.9
SA		Al Nahdi Medical Company SCJSC SAU:4164	16.8B SAR	1.7	20.7	10.4	19.2
CN		Yifeng Pharmacy Chain Co Ltd SSE:603939	29.6B CNY	1.2	18	14	14
JP		Welcia Holdings Co Ltd TSE:3141	657.7B JPY	0.5	34.3	9.1	15.3
JP	S	Sugi Holdings Co Ltd TSE:7649	650.1B JPY	0.7	15.4	9.3	13.2
JP		Cosmos Pharmaceutical Corp TSE:3349	533.3B JPY	0.5	17.1	8.2	12.9

				Revenue Growth	P/S to Growth
BR		Raia Drogasil SA OTC:RADLY	Average P/S: 0.9 0.9	15%	0.1
ZA	C	Clicks Group Ltd JSE:CLS	1.5	7%	0.2
ZA	D	Dis-Chem Pharmacies Ltd JSE:DCP	0.8	10%	0.1
US		Walgreens Boots Alliance Inc NASDAQ:WBA	0.1	3%	0
JP		Tsuruha Holdings Inc TSE:3391	1	38%	0
JP		MatsukiyoCocokara & Co TSE:3088	0.9	4%	0.2
SA		Al Nahdi Medical Company SCJSC SAU:4164	1.7	9%	0.2
CN		Yifeng Pharmacy Chain Co Ltd SSE:603939	1.2	7%	0.2
JP		Welcia Holdings Co Ltd TSE:3141	0.5	5%	0.1
JP	S	Sugi Holdings Co Ltd TSE:7649	0.7	9%	0.1
JP		Cosmos Pharmaceutical Corp TSE:3349	0.5	7%	0.1

				Earnings Growth	PEG
BR		Raia Drogasil SA OTC:RADLY	Average P/E: 23.7 31.2	27%	1.2
ZA	C	Clicks Group Ltd JSE:CLS	23	12%	1.9
ZA	D	Dis-Chem Pharmacies Ltd JSE:DCP	27	14%	1.9
US		Walgreens Boots Alliance Inc NASDAQ:WBA	Negative Multiple: -1.6	N/A	N/A
JP		Tsuruha Holdings Inc TSE:3391	32.2	50%	0.6
JP		MatsukiyoCocokara & Co TSE:3088	18.2	7%	2.6
SA		Al Nahdi Medical Company SCJSC SAU:4164	20.7	6%	3.4
CN		Yifeng Pharmacy Chain Co Ltd SSE:603939	18	14%	1.3
JP		Welcia Holdings Co Ltd TSE:3141	34.3	27%	1.3
JP	S	Sugi Holdings Co Ltd TSE:7649	15.4	16%	1
JP		Cosmos Pharmaceutical Corp TSE:3349	17.1	6%	2.8

				EBITDA Growth	EV/EBITDA to Growth
BR		Raia Drogasil SA OTC:RADLY	Average EV/EBITDA: 9.9 9.9	N/A	N/A
ZA	C	Clicks Group Ltd JSE:CLS	11.3	10%	1.1
ZA	D	Dis-Chem Pharmacies Ltd JSE:DCP	10.8	10%	1.1
US		Walgreens Boots Alliance Inc NASDAQ:WBA	3	-7%	N/A
JP		Tsuruha Holdings Inc TSE:3391	14	44%	0.3
JP		MatsukiyoCocokara & Co TSE:3088	8.6	4%	2.1
SA		Al Nahdi Medical Company SCJSC SAU:4164	10.4	9%	1.2
CN		Yifeng Pharmacy Chain Co Ltd SSE:603939	14	23%	0.6
JP		Welcia Holdings Co Ltd TSE:3141	9.1	5%	1.8
JP	S	Sugi Holdings Co Ltd TSE:7649	9.3	11%	0.8
JP		Cosmos Pharmaceutical Corp TSE:3349	8.2	7%	1.2

				EBIT Growth	EV/EBIT to Growth
BR		Raia Drogasil SA OTC:RADLY	Average EV/EBIT: 14.7 17.6	18%	1
ZA	C	Clicks Group Ltd JSE:CLS	15.9	11%	1.4
ZA	D	Dis-Chem Pharmacies Ltd JSE:DCP	16.5	9%	1.8
US		Walgreens Boots Alliance Inc NASDAQ:WBA	5.1	-5%	N/A
JP		Tsuruha Holdings Inc TSE:3391	20.8	46%	0.5
JP		MatsukiyoCocokara & Co TSE:3088	10.9	N/A	N/A
SA		Al Nahdi Medical Company SCJSC SAU:4164	19.2	9%	2.1
CN		Yifeng Pharmacy Chain Co Ltd SSE:603939	14	13%	1.1
JP		Welcia Holdings Co Ltd TSE:3141	15.3	N/A	N/A
JP	S	Sugi Holdings Co Ltd TSE:7649	13.2	N/A	N/A
JP		Cosmos Pharmaceutical Corp TSE:3349	12.9	N/A	N/A

Raia Drogasil SA
OTC:RADLY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

RADLY Competitors Multiples
Raia Drogasil SA Competitors

See Also

Company

Help

Tools

Stocks

Raia Drogasil SA OTC:RADLY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

RADLY Competitors Multiples Raia Drogasil SA Competitors

See Also

Company

Help

Tools

Stocks

Raia Drogasil SA
OTC:RADLY

RADLY Competitors Multiples
Raia Drogasil SA Competitors