MDN Relative Valuation - Medion AG

Watchlist Manager

Watchlist

Price: 14.6 EUR Market Closed

Market Cap: €652.3m

Relative Value

The Relative Value of one MDN stock under the Base Case scenario is 11.97 EUR. Compared to the current market price of 14.6 EUR, Medion AG is Overvalued by 18%.

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?

MDN Relative Value

Base Case

Overvaluation 18%

Relative Value

Price

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
DE		Medion AG XETRA:MDN	652.3m EUR	0.6	36.6	24.4	27.9
US		Genuine Parts Co NYSE:GPC	20.5B USD	0.8	25.3	12.9	17.2
BE		D'Ieteren Group NV XBRU:DIE	10.4B EUR	1.3	23.3	19	29
US		Pool Corp NASDAQ:POOL	9.8B USD	1.8	23.8	16.7	18.1
US		LKQ Corp NASDAQ:LKQ	8.7B USD	0.6	12.7	7.4	10
ZA	C	CA Sales Holdings Ltd JSE:CAA	7.3B ZAR	0.6	11.5	6.9	8
UK		Inchcape PLC LSE:INCH	3.1B GBP	0.4	7.3	5.7	7
CN		Wuchan Zhongda Group Co Ltd SSE:600704	29.2B CNY	0.1	8	11.9	11.9
HK	C	China Tobacco International HK Co Ltd HKEX:6055	27.3B HKD	1.9	29.8	21.6	21.6
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	21.9B CNY	4	16.7	23.6	23.6
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	18.9B CNY	1.6	11.4	15.3	15.3

				Revenue Growth	P/S to Growth
DE		Medion AG XETRA:MDN	Average P/S: 1.2 0.6	N/A	N/A
US		Genuine Parts Co NYSE:GPC	0.8	4%	0.2
BE		D'Ieteren Group NV XBRU:DIE	1.3	5%	0.3
US		Pool Corp NASDAQ:POOL	1.8	3%	0.6
US		LKQ Corp NASDAQ:LKQ	0.6	-1%	N/A
ZA	C	CA Sales Holdings Ltd JSE:CAA	0.6	N/A	N/A
UK		Inchcape PLC LSE:INCH	0.4	2%	0.2
CN		Wuchan Zhongda Group Co Ltd SSE:600704	0.1	4%	0
HK	C	China Tobacco International HK Co Ltd HKEX:6055	1.9	11%	0.2
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	4	N/A	N/A
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	1.6	4%	0.4

				Earnings Growth	PEG
DE		Medion AG XETRA:MDN	Average P/E: 18.8 36.6	N/A	N/A
US		Genuine Parts Co NYSE:GPC	25.3	12%	2.1
BE		D'Ieteren Group NV XBRU:DIE	23.3	33%	0.7
US		Pool Corp NASDAQ:POOL	23.8	4%	6
US		LKQ Corp NASDAQ:LKQ	12.7	8%	1.6
ZA	C	CA Sales Holdings Ltd JSE:CAA	11.5	N/A	N/A
UK		Inchcape PLC LSE:INCH	7.3	-6%	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	8	17%	0.5
HK	C	China Tobacco International HK Co Ltd HKEX:6055	29.8	14%	2.1
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	16.7	N/A	N/A
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	11.4	8%	1.4

				EBITDA Growth	EV/EBITDA to Growth
DE		Medion AG XETRA:MDN	Average EV/EBITDA: 15 24.4	N/A	N/A
US		Genuine Parts Co NYSE:GPC	12.9	9%	1.4
BE		D'Ieteren Group NV XBRU:DIE	19	15%	1.3
US		Pool Corp NASDAQ:POOL	16.7	5%	3.3
US		LKQ Corp NASDAQ:LKQ	7.4	-3%	N/A
ZA	C	CA Sales Holdings Ltd JSE:CAA	6.9	N/A	N/A
UK		Inchcape PLC LSE:INCH	5.7	2%	2.8
CN		Wuchan Zhongda Group Co Ltd SSE:600704	11.9	55%	0.2
HK	C	China Tobacco International HK Co Ltd HKEX:6055	21.6	14%	1.5
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	23.6	N/A	N/A
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	15.3	18%	0.8

				EBIT Growth	EV/EBIT to Growth
DE		Medion AG XETRA:MDN	Average EV/EBIT: 17.2 27.9	N/A	N/A
US		Genuine Parts Co NYSE:GPC	17.2	10%	1.7
BE		D'Ieteren Group NV XBRU:DIE	29	21%	1.4
US		Pool Corp NASDAQ:POOL	18.1	4%	4.5
US		LKQ Corp NASDAQ:LKQ	10	-2%	N/A
ZA	C	CA Sales Holdings Ltd JSE:CAA	8	N/A	N/A
UK		Inchcape PLC LSE:INCH	7	1%	7
CN		Wuchan Zhongda Group Co Ltd SSE:600704	11.9	N/A	N/A
HK	C	China Tobacco International HK Co Ltd HKEX:6055	21.6	13%	1.7
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	23.6	N/A	N/A
CN	X	Xinhua Winshare Publishing and Media Co Ltd SSE:601811	15.3	N/A	N/A

Medion AG
XETRA:MDN

Relative Value

Valuation Multiples

Multiples Across Competitors

MDN Competitors Multiples
Medion AG Competitors

See Also

Company

Help

Tools

Stocks

Medion AG XETRA:MDN

Relative Value

Valuation Multiples

Multiples Across Competitors

MDN Competitors Multiples Medion AG Competitors

See Also

Company

Help

Tools

Stocks

Medion AG
XETRA:MDN

MDN Competitors Multiples
Medion AG Competitors