Medlive Technology Co Ltd
HKEX:2192

Watchlist Manager
Medlive Technology Co Ltd Logo
Medlive Technology Co Ltd
HKEX:2192
Watchlist
Price: 13.15 HKD 10.88% Market Closed
Market Cap: 9.7B HKD

Relative Value

The Relative Value of one Medlive Technology Co Ltd stock under the Base Case scenario is 8.05 HKD. Compared to the current market price of 13.15 HKD, Medlive Technology Co Ltd is Overvalued by 39%.

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.

Relative Value
Base Case
8.05 HKD
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
64
vs Industry
7
Median 3Y
13.6
Median 5Y
14.1
Industry
2.4
Forward
10.5
vs History
48
vs Industry
18
Median 3Y
24.7
Median 5Y
26.5
Industry
22.9
Forward
23.8
vs History
64
vs Industry
2
Median 3Y
61.6
Median 5Y
63.3
Industry
14.7
vs History
73
vs Industry
2
Median 3Y
85.7
Median 5Y
89.4
Industry
21.4
vs History
25
vs Industry
43
Median 3Y
1.3
Median 5Y
1.4
Industry
2.3
vs History
32
vs Industry
11
Median 3Y
4.5
Median 5Y
4.5
Industry
2.6
Forward
5.7
vs History
26
vs Industry
11
Median 3Y
7.5
Median 5Y
7
Industry
5.3
vs History
33
vs Industry
6
Median 3Y
16.8
Median 5Y
17
Industry
12.3
Forward
22.7
vs History
33
vs Industry
7
Median 3Y
19
Median 5Y
19.2
Industry
17.2
Forward
25.1
vs History
39
vs Industry
4
Median 3Y
18.6
Median 5Y
19.6
Industry
15
vs History
37
vs Industry
5
Median 3Y
26
Median 5Y
26.2
Industry
19
vs History
55
vs Industry
16
Median 3Y
2.4
Median 5Y
3.2
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Medlive Technology Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Medlive Technology Co Ltd
HKEX:2192
8.7B HKD 12.4 24 24.8 28.1
US
Veeva Systems Inc
NYSE:VEEV
39.5B USD 12.8 45.9 35.3 36.9
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
22.3B AUD 101.1 193.4 133.6 133.6
JP
M3 Inc
TSE:2413
1.5T JPY 4.4 31.9 16.3 20
US
Doximity Inc
NYSE:DOCS
8.2B USD 13.3 32.6 28.5 29.8
US
Waystar Holding Corp
NASDAQ:WAY
6B USD 5.8 54.2 17.9 28.1
SE
Sectra AB
STO:SECT B
45.4B SEK 20.3 70.3 -138.8 -138.8
CN
Winning Health Technology Group Co Ltd
SZSE:300253
23.9B CNY 11 -77.6 -153.5 -153.5
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
284.4B INR 10.7 58.5 36.4 42.5
US
Inspire Medical Systems Inc
NYSE:INSP
2.9B USD 3.2 64.2 51.4 69
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Medlive Technology Co Ltd
HKEX:2192
Average EV/EBITDA: 40.7
24.8
25%
1
US
Veeva Systems Inc
NYSE:VEEV
35.3
39%
0.9
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
133.6
32%
4.2
JP
M3 Inc
TSE:2413
16.3
14%
1.2
US
Doximity Inc
NYSE:DOCS
28.5
23%
1.2
US
W
Waystar Holding Corp
NASDAQ:WAY
17.9
24%
0.7
SE
Sectra AB
STO:SECT B
Negative Multiple: -138.8 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -153.5
36%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
36.4
24%
1.5
US
Inspire Medical Systems Inc
NYSE:INSP
51.4
85%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Medlive Technology Co Ltd
HKEX:2192
Average EV/EBIT: 47.9
28.1
25%
1.1
US
Veeva Systems Inc
NYSE:VEEV
36.9
39%
0.9
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
133.6
31%
4.3
JP
M3 Inc
TSE:2413
20
N/A N/A
US
Doximity Inc
NYSE:DOCS
29.8
25%
1.2
US
W
Waystar Holding Corp
NASDAQ:WAY
28.1
58%
0.5
SE
Sectra AB
STO:SECT B
Negative Multiple: -138.8 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -153.5
47%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
42.5
26%
1.6
US
Inspire Medical Systems Inc
NYSE:INSP
69
34%
2