B

Brainsway Ltd
TASE:BWAY

Watchlist Manager
Brainsway Ltd
TASE:BWAY
Watchlist
Price: 2 828 ILS -2.48% Market Closed
Market Cap: 929.1m ILS

Relative Value

The Relative Value of one BWAY stock under the Base Case scenario is 3 956.08 ILS. Compared to the current market price of 2 828 ILS, Brainsway Ltd is Undervalued by 29%.

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.

BWAY Relative Value
Base Case
3 956.08 ILS
Undervaluation 29%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
30
Median 3Y
3.3
Median 5Y
3.9
Industry
2.3
Forward
1.6
vs History
12
vs Industry
4
Median 3Y
-2
Median 5Y
-7.4
Industry
22.4
Forward
29.6
vs History
28
vs Industry
22
Median 3Y
11.2
Median 5Y
-2.6
Industry
14.4
vs History
23
vs Industry
13
Median 3Y
13.6
Median 5Y
-7
Industry
21.5
vs History
7
vs Industry
23
Median 3Y
2.4
Median 5Y
2.3
Industry
2.2
vs History
7
vs Industry
37
Median 3Y
1.5
Median 5Y
2.3
Industry
2.5
Forward
1.2
vs History
7
vs Industry
51
Median 3Y
2
Median 5Y
2.9
Industry
5.1
vs History
9
vs Industry
6
Median 3Y
24.9
Median 5Y
0.7
Industry
12
Forward
30.4
vs History
0
vs Industry
3
Median 3Y
1.8
Median 5Y
-1.7
Industry
17.1
Forward
22.7
vs History
23
vs Industry
32
Median 3Y
6.2
Median 5Y
4.4
Industry
14.7
vs History
12
vs Industry
24
Median 3Y
8.6
Median 5Y
-1.3
Industry
18.8
vs History
4
vs Industry
11
Median 3Y
4
Median 5Y
5.4
Industry
1.8

Multiples Across Competitors

BWAY Competitors Multiples
Brainsway Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Brainsway Ltd
TASE:BWAY
929.1m ILS 6.3 54 56.9 115.8
US
Abbott Laboratories
NYSE:ABT
218.2B USD 5 15.6 19.9 27.7
US
Intuitive Surgical Inc
NASDAQ:ISRG
194.4B USD 20.2 70.8 54.1 66
US
Boston Scientific Corp
NYSE:BSX
137.2B USD 7.1 49.2 28.8 39.2
US
Stryker Corp
NYSE:SYK
134.9B USD 5.5 45.8 22.4 27.1
IE
Medtronic PLC
NYSE:MDT
128B USD 3.7 26.9 15.1 21.8
DE
Siemens Healthineers AG
XETRA:SHL
49.2B EUR 2.1 23 13 18.4
US
Becton Dickinson and Co
NYSE:BDX
57.3B USD 2.6 34.2 12.6 21.4
US
IDEXX Laboratories Inc
NASDAQ:IDXX
55.8B USD 13.4 54.3 39 43.2
US
Edwards Lifesciences Corp
NYSE:EW
48.5B USD 8.2 35.4 25.3 27.7
US
GE Healthcare Technologies Inc
NASDAQ:GEHC
38.2B USD 1.9 17.3 12.9 15.5