V

Voxel SA
WSE:VOX

Watchlist Manager
Voxel SA
WSE:VOX
Watchlist
Price: 124 PLN 0.81% Market Closed
Market Cap: 1.3B PLN
Have any thoughts about
Voxel SA?
Write Note
Section:
 

Relative Value

The Relative Value of one VOX stock under the Base Case scenario is 113.51 PLN. Compared to the current market price of 124 PLN, Voxel SA is Overvalued by 8%.

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.

VOX Relative Value
Base Case
113.51 PLN
Overvaluation 8%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

2
P/S
P/S
Price to Sales
2
vs History
4
vs Industry
56
Median 3Y
1.2
Median 5Y
1.2
Industry
2.3
Forward
2.7
More Details
11.2
P/E
P/E
Price to Earnings
11.2
vs History
38
vs Industry
42
Median 3Y
8.8
Median 5Y
9.8
Industry
23.2
Forward
13.9
More Details
10.6
P/OCF
P/OCF
Price to OCF
10.6
vs History
0
vs Industry
41
Median 3Y
5.1
Median 5Y
5.6
Industry
14.3
More Details
48.1
P/FCFE
P/FCFE
Price to FCFE
48.1
vs History
4
vs Industry
18
Median 3Y
27
Median 5Y
15
Industry
20.1
More Details
4.3
P/B
P/B
Price to Book Value
4.3
vs History
0
vs Industry
27
Median 3Y
2.1
Median 5Y
2.1
Industry
2.2
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
6
vs Industry
56
Median 3Y
1.3
Median 5Y
1.4
Industry
2.4
Forward
2.7
More Details
6.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.2
vs History
28
vs Industry
44
Median 3Y
4.8
Median 5Y
5.1
Industry
5
More Details
5.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.9
vs History
26
vs Industry
46
Median 3Y
4.2
Median 5Y
4.8
Industry
12.8
Forward
7.7
More Details
7.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.3
vs History
39
vs Industry
44
Median 3Y
5.9
Median 5Y
6.2
Industry
17.2
Forward
10.6
More Details
10.7
EV/OCF
EV/OCF
Enterprise Value to OCF
10.7
vs History
0
vs Industry
41
Median 3Y
5.8
Median 5Y
6.2
Industry
14
More Details
21.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.9
vs History
1
vs Industry
29
Median 3Y
9
Median 5Y
10.6
Industry
18.2
More Details
2.7
EV/IC
EV/IC
Enterprise Value to IC
2.7
vs History
0
vs Industry
35
Median 3Y
1.4
Median 5Y
1.3
Industry
1.9
More Details

Multiples Across Competitors

VOX Competitors Multiples
Voxel SA 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
PL
Voxel SA
WSE:VOX
1.3B PLN 2 11.2 5.9 7.3
US
Cigna Group
XMUN:CGN
75.6B EUR 0.3 25.9 8.1 10.4
US
Cigna Corp
NYSE:CI
77.9B USD 0.3 25.6 8 10.3
US
CVS Health Corp
NYSE:CVS
56B USD 0.2 11.2 9.6 9.6
DE
Fresenius Medical Care AG
XMUN:FME
26B EUR 1.3 49 11.2 25.9
DE
Fresenius SE & Co KGaA
XETRA:FRE
18.8B EUR 0.9 -49.2 9.3 19
US
Laboratory Corporation of America Holdings
NYSE:LH
19.3B USD 1.5 44.3 13.2 20.4
US
R1 RCM Inc
NASDAQ:RCM
16.9B USD 6.9 -275.9 36.7 94.9
US
Quest Diagnostics Inc
NYSE:DGX
17.1B USD 1.8 20.4 12.3 16.6
DE
Fresenius Medical Care AG & Co KGaA
XETRA:FME
13B EUR 0.7 24.5 7.1 16.4
US
DaVita Inc
NYSE:DVA
12.7B USD 1 15.4 8 11.1
P/E Multiple
Earnings Growth PEG
PL
V
Voxel SA
WSE:VOX
Average P/E: 25.3
11.2
12%
0.9
US
C
Cigna Group
XMUN:CGN
25.9
25%
1
US
Cigna Corp
NYSE:CI
25.6
25%
1
US
CVS Health Corp
NYSE:CVS
11.2
3%
3.7
DE
Fresenius Medical Care AG
XMUN:FME
49
31%
1.6
DE
Fresenius SE & Co KGaA
XETRA:FRE
Negative Multiple: -49.2 N/A N/A
US
Laboratory Corporation of America Holdings
NYSE:LH
44.3
54%
0.8
US
R1 RCM Inc
NASDAQ:RCM
Negative Multiple: -275.9
253%
N/A
US
Quest Diagnostics Inc
NYSE:DGX
20.4
12%
1.7
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
24.5
31%
0.8
US
DaVita Inc
NYSE:DVA
15.4
17%
0.9

See Also

Summary
VOX intrinsic value, competitors valuation, and company profile.
DCF Valuation
VOX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VOX stock valuation using valuation multiples.
Wall Street Estimates
VOX 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
VOX 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 211,500+ 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.