MDN Relative Valuation - Medion AG

Watchlist Manager

Watchlist

Price: 14.4 EUR Market Closed

Market Cap: €643.4m

Relative Value

The Relative Value of one MDN stock under the Base Case scenario is 11.95 EUR. Compared to the current market price of 14.4 EUR, Medion AG is Overvalued by 17%.

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 17%

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 XMUN:MDN	652.3m EUR	0.6	36.6	24.4	27.9
US		Genuine Parts Co NYSE:GPC	14.6B USD	0.6	220.5	10.6	15.2
BE		D'Ieteren Group NV XBRU:DIE	9B EUR	1.2	20.3	16.7	25.6
US		LKQ Corp NASDAQ:LKQ	7.5B USD	0.5	12.3	7.2	9.9
US		Pool Corp NASDAQ:POOL	7.6B USD	1.4	18.8	13.7	14.9
ZA	C	CA Sales Holdings Ltd JSE:CAA	7.1B ZAR	0.6	11	6.6	7.7
CN		Wuchan Zhongda Group Co Ltd SSE:600704	29.1B CNY	0	7.8	11.7	11.7
UK		Inchcape PLC LSE:INCH	2.9B GBP	0.3	10.6	4.4	5.3
HK	C	China Tobacco International HK Co Ltd HKEX:6055	26.1B HKD	1.8	28.5	20.6	20.6
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	21.6B CNY	4	16.4	22.9	22.9
CN	L	Liaoning Cheng Da Co Ltd SSE:600739	18.8B CNY	1.7	21.8	-55.6	-55.6

				Revenue Growth	P/S to Growth
DE		Medion AG XMUN:MDN	Average P/S: 1.2 0.6	N/A	N/A
US		Genuine Parts Co NYSE:GPC	0.6	5%	0.1
BE		D'Ieteren Group NV XBRU:DIE	1.2	5%	0.2
US		LKQ Corp NASDAQ:LKQ	0.5	1%	0.5
US		Pool Corp NASDAQ:POOL	1.4	4%	0.4
ZA	C	CA Sales Holdings Ltd JSE:CAA	0.6	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	0	4%	0
UK		Inchcape PLC LSE:INCH	0.3	N/A	N/A
HK	C	China Tobacco International HK Co Ltd HKEX:6055	1.8	12%	0.1
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	4	N/A	N/A
CN	L	Liaoning Cheng Da Co Ltd SSE:600739	1.7	N/A	N/A

				Earnings Growth	PEG
DE		Medion AG XMUN:MDN	Average P/E: 36.8 36.6	N/A	N/A
US		Genuine Parts Co NYSE:GPC	220.5	172%	1.3
BE		D'Ieteren Group NV XBRU:DIE	20.3	33%	0.6
US		LKQ Corp NASDAQ:LKQ	12.3	15%	0.8
US		Pool Corp NASDAQ:POOL	18.8	7%	2.7
ZA	C	CA Sales Holdings Ltd JSE:CAA	11	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	7.8	17%	0.5
UK		Inchcape PLC LSE:INCH	10.6	N/A	N/A
HK	C	China Tobacco International HK Co Ltd HKEX:6055	28.5	14%	2
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	16.4	N/A	N/A
CN	L	Liaoning Cheng Da Co Ltd SSE:600739	21.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE		Medion AG XMUN:MDN	Average EV/EBITDA: 13.9 24.4	N/A	N/A
US		Genuine Parts Co NYSE:GPC	10.6	13%	0.8
BE		D'Ieteren Group NV XBRU:DIE	16.7	16%	1
US		LKQ Corp NASDAQ:LKQ	7.2	2%	3.6
US		Pool Corp NASDAQ:POOL	13.7	7%	2
ZA	C	CA Sales Holdings Ltd JSE:CAA	6.6	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	11.7	55%	0.2
UK		Inchcape PLC LSE:INCH	4.4	3%	1.5
HK	C	China Tobacco International HK Co Ltd HKEX:6055	20.6	15%	1.4
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	22.9	N/A	N/A
CN	L	Liaoning Cheng Da Co Ltd SSE:600739	Negative Multiple: -55.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
DE		Medion AG XMUN:MDN	Average EV/EBIT: 16.2 27.9	N/A	N/A
US		Genuine Parts Co NYSE:GPC	15.2	21%	0.7
BE		D'Ieteren Group NV XBRU:DIE	25.6	23%	1.1
US		LKQ Corp NASDAQ:LKQ	9.9	4%	2.5
US		Pool Corp NASDAQ:POOL	14.9	6%	2.5
ZA	C	CA Sales Holdings Ltd JSE:CAA	7.7	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	11.7	N/A	N/A
UK		Inchcape PLC LSE:INCH	5.3	N/A	N/A
HK	C	China Tobacco International HK Co Ltd HKEX:6055	20.6	13%	1.6
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	22.9	N/A	N/A
CN	L	Liaoning Cheng Da Co Ltd SSE:600739	Negative Multiple: -55.6	N/A	N/A

Medion AG
XMUN:MDN

Relative Value

Valuation Multiples

Multiples Across Competitors

MDN Competitors Multiples
Medion AG Competitors

See Also

Company

Help

Tools

Stocks

Medion AG XMUN:MDN

Relative Value

Valuation Multiples

Multiples Across Competitors

MDN Competitors Multiples Medion AG Competitors

See Also

Company

Help

Tools

Stocks

Medion AG
XMUN:MDN

MDN Competitors Multiples
Medion AG Competitors