Pro Medicus Ltd
ASX:PME

Watchlist Manager
Pro Medicus Ltd Logo
Pro Medicus Ltd
ASX:PME
Watchlist
Price: 204.01 AUD -2.63% Market Closed
Market Cap: 21.3B AUD

Relative Value

The Relative Value of one PME stock under the Base Case scenario is 25.54 AUD. Compared to the current market price of 204.01 AUD, Pro Medicus Ltd is Overvalued by 87%.

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.

PME Relative Value
Base Case
25.54 AUD
Overvaluation 87%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
2
Median 3Y
66
Median 5Y
66
Industry
2.1
Forward
97.8
vs History
9
vs Industry
1
Median 3Y
139.8
Median 5Y
143.6
Industry
21.5
Forward
182.5
vs History
9
vs Industry
1
Median 3Y
130.9
Median 5Y
130.9
Industry
13.2
vs History
9
vs Industry
2
Median 3Y
147.6
Median 5Y
151.5
Industry
18.8
vs History
9
vs Industry
0
Median 3Y
61.1
Median 5Y
61.1
Industry
2
vs History
9
vs Industry
2
Median 3Y
65.1
Median 5Y
65.1
Industry
2.2
Forward
97
vs History
9
vs Industry
2
Median 3Y
65.4
Median 5Y
65.4
Industry
4.6
vs History
9
vs Industry
1
Median 3Y
98.6
Median 5Y
102
Industry
11.4
Forward
122.8
vs History
9
vs Industry
2
Median 3Y
98.6
Median 5Y
102
Industry
15.4
Forward
132
vs History
9
vs Industry
1
Median 3Y
129
Median 5Y
129
Industry
13
vs History
9
vs Industry
2
Median 3Y
144.1
Median 5Y
146.2
Industry
16.5
vs History
7
vs Industry
0
Median 3Y
100
Median 5Y
86.8
Industry
1.8

Multiples Across Competitors

PME Competitors Multiples
Pro Medicus Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Pro Medicus Ltd
ASX:PME
21.3B AUD 111.7 216.9 151.3 151.3
US
Veeva Systems Inc
NYSE:VEEV
35.7B USD 13 50 41.5 43.8
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
US
Doximity Inc
NYSE:DOCS
9.8B USD 17.7 48.3 38.2 40
JP
M3 Inc
TSE:2413
1.1T JPY 4.5 28.6 14.5 17
US
Waystar Holding Corp
NASDAQ:WAY
6.2B USD 6.6 -326.8 23.5 58.9
SE
Sectra AB
STO:SECT B
51.1B SEK 22.4 86.6 -229.8 -229.8
US
Inspire Medical Systems Inc
NYSE:INSP
4.3B USD 5.4 81.3 91.6 108.2
CN
Winning Health Technology Group Co Ltd
SZSE:300253
20.2B CNY 6.4 56.2 39.9 39.9
US
Vocera Communications Inc
F:V00
2.4B EUR 11.6 -319.4 260.5 4 171.4
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
235.6B INR 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Pro Medicus Ltd
ASX:PME
Average P/E: 77.6
216.9
39%
5.6
US
Veeva Systems Inc
NYSE:VEEV
50
28%
1.8
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
US
Doximity Inc
NYSE:DOCS
48.3
28%
1.7
JP
M3 Inc
TSE:2413
28.6
6%
4.8
US
W
Waystar Holding Corp
NASDAQ:WAY
Negative Multiple: -326.8 N/A N/A
SE
Sectra AB
STO:SECT B
86.6
21%
4.1
US
Inspire Medical Systems Inc
NYSE:INSP
81.3
38%
2.1
CN
Winning Health Technology Group Co Ltd
SZSE:300253
56.2
27%
2.1
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -319.4 N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Pro Medicus Ltd
ASX:PME
Average EV/EBITDA: 75.9
151.3
38%
4
US
Veeva Systems Inc
NYSE:VEEV
41.5
34%
1.2
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
US
Doximity Inc
NYSE:DOCS
38.2
29%
1.3
JP
M3 Inc
TSE:2413
14.5
8%
1.8
US
W
Waystar Holding Corp
NASDAQ:WAY
23.5
18%
1.3
SE
Sectra AB
STO:SECT B
Negative Multiple: -229.8 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
91.6
61%
1.5
CN
Winning Health Technology Group Co Ltd
SZSE:300253
39.9
30%
1.3
US
V
Vocera Communications Inc
F:V00
260.5
N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Pro Medicus Ltd
ASX:PME
Average EV/EBIT: 519.3
151.3
38%
4
US
Veeva Systems Inc
NYSE:VEEV
43.8
36%
1.2
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
US
Doximity Inc
NYSE:DOCS
40
31%
1.3
JP
M3 Inc
TSE:2413
17
N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
58.9
45%
1.3
SE
Sectra AB
STO:SECT B
Negative Multiple: -229.8 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
108.2
65%
1.7
CN
Winning Health Technology Group Co Ltd
SZSE:300253
39.9
31%
1.3
US
V
Vocera Communications Inc
F:V00
4 171.4
N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A