ASG Relative Valuation - Aurora Spine Corp

Watchlist Manager

Watchlist

Price: 0.275 CAD Market Closed

Market Cap: CA$21.2m

	Aurora Spine Corp XTSX:ASG	CA
	Allsec Technologies Ltd BSE:532633	IN

Relative Value

The Relative Value of one ASG stock under the Base Case scenario is 0.379 CAD. Compared to the current market price of 0.275 CAD, Aurora Spine Corp is Undervalued by 27%.

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?

ASG Relative Value

Base Case

Undervaluation 27%

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
CA	Aurora Spine Corp XTSX:ASG	21.5m CAD	0.9	-11.7	154.2	-19.6
US	Abbott Laboratories NYSE:ABT	182.1B USD	4.1	27.9	16	22
US	Intuitive Surgical Inc NASDAQ:ISRG	169.8B USD	16.9	59.4	45.1	55.4
US	Stryker Corp NYSE:SYK	127.2B USD	5.1	39.2	20	24.2
IE	Medtronic PLC NYSE:MDT	111.9B USD	3.2	24.3	13.4	19.5
US	Boston Scientific Corp NYSE:BSX	103.1B USD	5.1	35.6	20.9	28.1
US	Edwards Lifesciences Corp NYSE:EW	47.6B USD	7.9	44.4	24.4	26.7
DE	Siemens Healthineers AG XETRA:SHL	41.2B EUR	1.8	19.6	11	15.6
US	IDEXX Laboratories Inc NASDAQ:IDXX	46.1B USD	10.7	43.5	30.9	34.1
US	Becton Dickinson and Co NYSE:BDX	44.5B USD	2	25.3	10	16.9
US	Resmed Inc NYSE:RMD	33.2B USD	6.2	22.3	15.7	17.4

			Revenue Growth	P/S to Growth
CA	Aurora Spine Corp XTSX:ASG	Average P/S: 5.8 0.9	N/A	N/A
US	Abbott Laboratories NYSE:ABT	4.1	8%	0.5
US	Intuitive Surgical Inc NASDAQ:ISRG	16.9	15%	1.1
US	Stryker Corp NYSE:SYK	5.1	9%	0.6
IE	Medtronic PLC NYSE:MDT	3.2	7%	0.5
US	Boston Scientific Corp NYSE:BSX	5.1	11%	0.5
US	Edwards Lifesciences Corp NYSE:EW	7.9	11%	0.7
DE	Siemens Healthineers AG XETRA:SHL	1.8	5%	0.4
US	IDEXX Laboratories Inc NASDAQ:IDXX	10.7	10%	1.1
US	Becton Dickinson and Co NYSE:BDX	2	-2%	N/A
US	Resmed Inc NYSE:RMD	6.2	8%	0.8

			Earnings Growth	PEG
CA	Aurora Spine Corp XTSX:ASG	Average P/E: 34.2 Negative Multiple: -11.7	N/A	N/A
US	Abbott Laboratories NYSE:ABT	27.9	23%	1.2
US	Intuitive Surgical Inc NASDAQ:ISRG	59.4	19%	3.1
US	Stryker Corp NYSE:SYK	39.2	30%	1.3
IE	Medtronic PLC NYSE:MDT	24.3	22%	1.1
US	Boston Scientific Corp NYSE:BSX	35.6	31%	1.1
US	Edwards Lifesciences Corp NYSE:EW	44.4	27%	1.6
DE	Siemens Healthineers AG XETRA:SHL	19.6	16%	1.2
US	IDEXX Laboratories Inc NASDAQ:IDXX	43.5	13%	3.3
US	Becton Dickinson and Co NYSE:BDX	25.3	35%	0.7
US	Resmed Inc NYSE:RMD	22.3	11%	2

			EBITDA Growth	EV/EBITDA to Growth
CA	Aurora Spine Corp XTSX:ASG	Average EV/EBITDA: 32.9 154.2	N/A	N/A
US	Abbott Laboratories NYSE:ABT	16	11%	1.5
US	Intuitive Surgical Inc NASDAQ:ISRG	45.1	23%	2
US	Stryker Corp NYSE:SYK	20	12%	1.7
IE	Medtronic PLC NYSE:MDT	13.4	8%	1.7
US	Boston Scientific Corp NYSE:BSX	20.9	18%	1.2
US	Edwards Lifesciences Corp NYSE:EW	24.4	14%	1.7
DE	Siemens Healthineers AG XETRA:SHL	11	10%	1.1
US	IDEXX Laboratories Inc NASDAQ:IDXX	30.9	11%	2.8
US	Becton Dickinson and Co NYSE:BDX	10	1%	10
US	Resmed Inc NYSE:RMD	15.7	11%	1.4

			EBIT Growth	EV/EBIT to Growth
CA	Aurora Spine Corp XTSX:ASG	Average EV/EBIT: 26 Negative Multiple: -19.6	N/A	N/A
US	Abbott Laboratories NYSE:ABT	22	18%	1.2
US	Intuitive Surgical Inc NASDAQ:ISRG	55.4	25%	2.2
US	Stryker Corp NYSE:SYK	24.2	16%	1.5
IE	Medtronic PLC NYSE:MDT	19.5	17%	1.1
US	Boston Scientific Corp NYSE:BSX	28.1	25%	1.1
US	Edwards Lifesciences Corp NYSE:EW	26.7	15%	1.8
DE	Siemens Healthineers AG XETRA:SHL	15.6	15%	1
US	IDEXX Laboratories Inc NASDAQ:IDXX	34.1	12%	2.8
US	Becton Dickinson and Co NYSE:BDX	16.9	15%	1.1
US	Resmed Inc NYSE:RMD	17.4	12%	1.5

Aurora Spine Corp
XTSX:ASG

Relative Value

Valuation Multiples

Multiples Across Competitors

ASG Competitors Multiples
Aurora Spine Corp Competitors

See Also

Company

Help

Tools

Stocks

Aurora Spine Corp XTSX:ASG

Relative Value

Valuation Multiples

Multiples Across Competitors

ASG Competitors Multiples Aurora Spine Corp Competitors

See Also

Company

Help

Tools

Stocks

Aurora Spine Corp
XTSX:ASG

ASG Competitors Multiples
Aurora Spine Corp Competitors