Medley Inc
TSE:4480

Watchlist Manager
Medley Inc Logo
Medley Inc
TSE:4480
Watchlist
Price: 3 835 JPY -1.29% Market Closed
Market Cap: 125.6B JPY
Have any thoughts about
Medley Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Medley Inc stock under the Base Case scenario is 3 825.19 JPY. Compared to the current market price of 3 835 JPY, Medley Inc is Fairly Valued.

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
3 825.19 JPY
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.7
P/S
P/S
Price to Sales
4.7
vs History
78
vs Industry
21
Median 3Y
7.2
Median 5Y
8
Industry
2.3
Forward
4.2
More Details
45.9
P/E
P/E
Price to Earnings
45.9
vs History
70
vs Industry
8
Median 3Y
87.5
Median 5Y
90.8
Industry
23.1
Forward
39
More Details
34.4
P/OCF
P/OCF
Price to OCF
34.4
vs History
54
vs Industry
10
Median 3Y
53.8
Median 5Y
39.3
Industry
14.2
More Details
9.2
P/FCFE
P/FCFE
Price to FCFE
9.2
vs History
49
vs Industry
9
Median 3Y
65.2
Median 5Y
10.1
Industry
20.1
More Details
6.3
P/B
P/B
Price to Book Value
6.3
vs History
67
vs Industry
9
Median 3Y
7.2
Median 5Y
8.4
Industry
2.2
More Details
4.3
EV/S
EV/S
Enterprise Value to Sales
4.3
vs History
77
vs Industry
20
Median 3Y
6.5
Median 5Y
7.2
Industry
2.4
Forward
3.9
More Details
6.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.7
vs History
77
vs Industry
24
Median 3Y
9.7
Median 5Y
10.9
Industry
5
More Details
33.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
33.5
vs History
73
vs Industry
6
Median 3Y
45.8
Median 5Y
52.1
Industry
12.7
Forward
24.5
More Details
46.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
46.5
vs History
67
vs Industry
6
Median 3Y
63.3
Median 5Y
73.6
Industry
17.1
More Details
31.8
EV/OCF
EV/OCF
Enterprise Value to OCF
31.8
vs History
50
vs Industry
12
Median 3Y
47.9
Median 5Y
35.9
Industry
14
More Details
35.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
35.5
vs History
52
vs Industry
13
Median 3Y
55.9
Median 5Y
40.3
Industry
18
More Details
5.2
EV/IC
EV/IC
Enterprise Value to IC
5.2
vs History
88
vs Industry
9
Median 3Y
13.1
Median 5Y
15.9
Industry
1.9
More Details

Multiples Across Competitors

Competitors Multiples
Medley Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Medley Inc
TSE:4480
124.6B JPY 4.7 45.9 33.5 46.5
US
Veeva Systems Inc
NYSE:VEEV
36.5B USD 13.7 54.8 46.4 49.2
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
26.4B AUD 158.8 319.1 223.3 223.3
US
Doximity Inc
NYSE:DOCS
10.7B USD 20.6 61.2 46.4 48.8
US
Waystar Holding Corp
NASDAQ:WAY
6.3B USD 7 -120 24.6 68.5
JP
M3 Inc
TSE:2413
934B JPY 3.8 23.9 11.8 13.8
US
Inspire Medical Systems Inc
NYSE:INSP
5.6B USD 7.4 170.1 283.4 386
SE
Sectra AB
STO:SECT B
53.5B SEK 29.5 119.5 -71.4 -71.4
US
Vocera Communications Inc
F:V00
2.4B EUR 10.7 -293.9 238.8 3 823.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
16.2B CNY 5.1 45.1 32.4 32.4
P/E Multiple
Earnings Growth P/E to Growth
JP
Medley Inc
TSE:4480
Average P/E: 99.2
45.9
120%
0.4
US
Veeva Systems Inc
NYSE:VEEV
54.8
142%
0.4
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
319.1
131%
2.4
US
Doximity Inc
NYSE:DOCS
61.2
78%
0.8
US
W
Waystar Holding Corp
NASDAQ:WAY
Negative Multiple: -120 N/A N/A
JP
M3 Inc
TSE:2413
23.9
33%
0.7
US
Inspire Medical Systems Inc
NYSE:INSP
170.1
N/A N/A
SE
Sectra AB
STO:SECT B
119.5
81%
1.5
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -293.9 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
45.1
142%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Medley Inc
TSE:4480
Average EV/EBITDA: 96.3
33.5
200%
0.2
US
Veeva Systems Inc
NYSE:VEEV
46.4
221%
0.2
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
223.3
130%
1.7
US
Doximity Inc
NYSE:DOCS
46.4
92%
0.5
US
W
Waystar Holding Corp
NASDAQ:WAY
24.6
N/A N/A
JP
M3 Inc
TSE:2413
11.8
24%
0.5
US
Inspire Medical Systems Inc
NYSE:INSP
283.4
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.4 N/A N/A
US
V
Vocera Communications Inc
F:V00
238.8
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
32.4
143%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Medley Inc
TSE:4480
Average EV/EBIT: 473.5
46.5
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
49.2
239%
0.2
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
223.3
122%
1.8
US
Doximity Inc
NYSE:DOCS
48.8
102%
0.5
US
W
Waystar Holding Corp
NASDAQ:WAY
68.5
N/A N/A
JP
M3 Inc
TSE:2413
13.8
N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
386
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.4 N/A N/A
US
V
Vocera Communications Inc
F:V00
3 823.6
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
32.4
123%
0.3

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.