WELL Relative Valuation - WELL Health Technologies Corp

Watchlist Manager

Watchlist

Price: 3.82 CAD -1.04%

Market Cap: 966.7m CAD

Section:

Relative Value

The Relative Value of one WELL stock under the Base Case scenario is hidden CAD. Compared to the current market price of 3.82 CAD, WELL Health Technologies Corp is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

WELL Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

P/S

vs History	98
vs Industry	57

Median 5Y

1.8

Industry

2.2

Forward

0.7

More Details

Negative

P/E

vs History
vs Industry	30

Median 5Y

-32.6

Industry

21.7

Forward

17.4

More Details

77.4

P/OCF

vs History	19
vs Industry	35

Median 5Y

13.7

Industry

13.9

More Details

Negative

P/FCFE

vs History
vs Industry	15

Median 5Y

13.1

Industry

19.7

More Details

1.2

P/B

vs History	80
vs Industry	50

Median 5Y

1.6

Industry

2.1

More Details

1.4

EV/S

vs History	98
vs Industry	52

Median 5Y

2.2

Industry

2.3

Forward

More Details

3.6

EV/GP

vs History	74
vs Industry	52

Median 5Y

4.4

Industry

4.8

More Details

31.3

EV/EBITDA

vs History	19
vs Industry	24

Median 5Y

14.5

Industry

11.4

Forward

7.1

More Details

Negative

EV/EBIT

vs History
vs Industry	11

Median 5Y

32.5

Industry

15.4

Forward

14.5

More Details

108.8

EV/OCF

vs History	19
vs Industry	31

Median 5Y

18.3

Industry

13.7

More Details

Negative

EV/FCFF

vs History
vs Industry	29

Median 5Y

19.4

Industry

17.2

More Details

0.8

EV/IC

vs History	90
vs Industry	55

Median 5Y

1.1

Industry

1.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		WELL Health Technologies Corp TSX:WELL	966.1m CAD	1	-33.3	31.3	-42.7
US	C	Cigna Group XMUN:CGN	73.8B EUR	0.3	16.9	8.3	10.7
US		CVS Health Corp NYSE:CVS	84B USD	0.2	15.9	13	13
US		Cigna Corp NYSE:CI	84.8B USD	0.3	16.9	8.3	10.7
DE		Fresenius Medical Care AG XMUN:FME	27.2B EUR	1.4	44	11.7	25.3
DE		Fresenius SE & Co KGaA XETRA:FRE	23.7B EUR	1.1	56.1	10.3	16.6
US		Laboratory Corporation of America Holdings NYSE:LH	21.9B USD	1.7	30	15.1	23.8
US		Quest Diagnostics Inc NYSE:DGX	20.1B USD	2	22.5	13	17.7
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	13.6B EUR	0.7	22.1	7.2	15.6
US		Hims & Hers Health Inc NYSE:HIMS	14.4B USD	8	87.3	101.8	121.4
US		DaVita Inc NYSE:DVA	10.6B USD	0.8	12.3	7.4	10.1

				Revenue Growth	P/S to Growth
CA		WELL Health Technologies Corp TSX:WELL	Average P/S: 1.6 1	22%	0
US	C	Cigna Group XMUN:CGN	0.3	6%	0.1
US		CVS Health Corp NYSE:CVS	0.2	5%	0
US		Cigna Corp NYSE:CI	0.3	6%	0.1
DE		Fresenius Medical Care AG XMUN:FME	1.4	3%	0.5
DE		Fresenius SE & Co KGaA XETRA:FRE	1.1	5%	0.2
US		Laboratory Corporation of America Holdings NYSE:LH	1.7	7%	0.2
US		Quest Diagnostics Inc NYSE:DGX	2	6%	0.3
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	0.7	3%	0.2
US		Hims & Hers Health Inc NYSE:HIMS	8	33%	0.2
US		DaVita Inc NYSE:DVA	0.8	5%	0.2

				Earnings Growth	PEG
CA		WELL Health Technologies Corp TSX:WELL	Average P/E: 32.4 Negative Multiple: -33.3	38%	N/A
US	C	Cigna Group XMUN:CGN	16.9	43%	0.4
US		CVS Health Corp NYSE:CVS	15.9	30%	0.5
US		Cigna Corp NYSE:CI	16.9	43%	0.4
DE		Fresenius Medical Care AG XMUN:FME	44	37%	1.2
DE		Fresenius SE & Co KGaA XETRA:FRE	56.1	68%	0.8
US		Laboratory Corporation of America Holdings NYSE:LH	30	31%	1
US		Quest Diagnostics Inc NYSE:DGX	22.5	14%	1.6
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	22.1	37%	0.6
US		Hims & Hers Health Inc NYSE:HIMS	87.3	32%	2.7
US		DaVita Inc NYSE:DVA	12.3	6%	2.1

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US
	Chevron Corp NYSE:CVX	US

	WELL Health Technologies Corp TSX:WELL	3.82 CAD -1.04%
	Emera Inc TSX:EMA	60.9 CAD -0.03%
	Stanmore Resources Ltd ASX:SMR	1.93 AUD 2.66%
	Euro Sun Mining Inc TSX:ESM	0.135 CAD 8%
O	Olympia Financial Group Inc TSX:OLY	121.5 CAD 0.25%

	Johnson & Johnson NYSE:JNJ	149.79 USD -0.62%
	Berkshire Hathaway Inc NYSE:BRK.A	730 000 USD 0.25%
	Bank of America Corp NYSE:BAC	45.5 USD 0.98%
	Mastercard Inc NYSE:MA	532.97 USD -1.07%
	UnitedHealth Group Inc NYSE:UNH	302.01 USD -1.69%
	Exxon Mobil Corp NYSE:XOM	114.7 USD 1.33%

	Franklin Covey Co NYSE:FC	22.27 USD 0.04%
	Mohawk Industries Inc NYSE:MHK	99.53 USD 1.57%
	Ardmore Shipping Corp NYSE:ASC	10.13 USD -3.89%
	ASGN Inc NYSE:ASGN	48.58 USD -1.38%
	Skyworks Solutions Inc NASDAQ:SWKS	72.13 USD 0.71%
	Weatherford International PLC NASDAQ:WFRD	51.04 USD -0.27%

WELL Health Technologies Corp
TSX:WELL

Relative Value

Valuation Multiples

Multiples Across Competitors

WELL Competitors Multiples
WELL Health Technologies Corp Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
CA		WELL Health Technologies Corp TSX:WELL	Average EV/EBITDA: 20.7 31.3	73%	0.4
US	C	Cigna Group XMUN:CGN	8.3	4%	2.1
US		CVS Health Corp NYSE:CVS	13	25%	0.5
US		Cigna Corp NYSE:CI	8.3	4%	2.1
DE		Fresenius Medical Care AG XMUN:FME	11.7	11%	1.1
DE		Fresenius SE & Co KGaA XETRA:FRE	10.3	13%	0.8
US		Laboratory Corporation of America Holdings NYSE:LH	15.1	16%	0.9
US		Quest Diagnostics Inc NYSE:DGX	13	8%	1.6
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	7.2	11%	0.7
US		Hims & Hers Health Inc NYSE:HIMS	101.8	86%	1.2
US		DaVita Inc NYSE:DVA	7.4	4%	1.8

				EBIT Growth	EV/EBIT to Growth
CA		WELL Health Technologies Corp TSX:WELL	Average EV/EBIT: 26.5 Negative Multiple: -42.7	N/A	N/A
US	C	Cigna Group XMUN:CGN	10.7	6%	1.8
US		CVS Health Corp NYSE:CVS	13	17%	0.8
US		Cigna Corp NYSE:CI	10.7	6%	1.8
DE		Fresenius Medical Care AG XMUN:FME	25.3	26%	1
DE		Fresenius SE & Co KGaA XETRA:FRE	16.6	20%	0.8
US		Laboratory Corporation of America Holdings NYSE:LH	23.8	27%	0.9
US		Quest Diagnostics Inc NYSE:DGX	17.7	12%	1.5
DE	F	Fresenius Medical Care AG & Co KGaA XETRA:FME	15.6	26%	0.6
US		Hims & Hers Health Inc NYSE:HIMS	121.4	77%	1.6
US		DaVita Inc NYSE:DVA	10.1	6%	1.7

	Arista Networks Inc NYSE:ANET	86.25 USD -4.42%
	Deckers Outdoor Corp NYSE:DECK	101.69 USD 0.68%
	Visa Inc NYSE:V	338.57 USD -0.53%
	Texas Pacific Land Corp NYSE:TPL	1 084.21 USD 0.41%
	KLA Corp NASDAQ:KLAC	850 USD -2.43%
	Manhattan Associates Inc NASDAQ:MANH	186.29 USD -1.17%

	Salesforce Inc NYSE:CRM	260.63 USD 0.44%
	Accenture PLC NYSE:ACN	285.37 USD -6.86%
	ServiceNow Inc NYSE:NOW	971.41 USD -1.09%
	Spotify Technology SA NYSE:SPOT	707.42 USD -0.39%
	EOG Resources Inc NYSE:EOG	125.32 USD 1.24%
	Monster Beverage Corp NASDAQ:MNST	63.09 USD -0.16%

52 Week Range	3.75 7.26
Price Target

WELL Health Technologies Corp TSX:WELL

Relative Value

Valuation Multiples

Multiples Across Competitors

WELL Competitors Multiples WELL Health Technologies Corp Competitors

See Also

Company

Help

Tools

Stocks

WELL Health Technologies Corp
TSX:WELL

WELL Competitors Multiples
WELL Health Technologies Corp Competitors