Medios AG
XETRA:ILM1

Watchlist Manager
Medios AG Logo
Medios AG
XETRA:ILM1
Watchlist
Price: 13 EUR -0.46% Market Closed
Market Cap: 331.6m EUR
Have any thoughts about
Medios AG?
Write Note

Relative Value

The Relative Value of one ILM1 stock under the Base Case scenario is 42.23 EUR. Compared to the current market price of 13 EUR, Medios AG is Undervalued by 69%.

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.

ILM1 Relative Value
Base Case
42.23 EUR
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
86
Median 3Y
0.3
Median 5Y
0.4
Industry
2.3
Forward
0.2
vs History
71
vs Industry
23
Median 3Y
24.1
Median 5Y
37.3
Industry
22.8
Forward
10.8
vs History
58
vs Industry
46
Median 3Y
11.5
Median 5Y
4
Industry
14.2
vs History
49
vs Industry
35
Median 3Y
6.7
Median 5Y
1.4
Industry
20.1
vs History
87
vs Industry
66
Median 3Y
0.9
Median 5Y
1.4
Industry
2.2
vs History
84
vs Industry
88
Median 3Y
0.2
Median 5Y
0.4
Industry
2.4
Forward
0.1
vs History
84
vs Industry
59
Median 3Y
3.6
Median 5Y
6.7
Industry
5
vs History
84
vs Industry
42
Median 3Y
7.7
Median 5Y
13.3
Industry
12.7
Forward
3.4
vs History
84
vs Industry
36
Median 3Y
13.8
Median 5Y
23.6
Industry
17.1
Forward
5.9
vs History
58
vs Industry
49
Median 3Y
10
Median 5Y
3.2
Industry
13.9
vs History
58
vs Industry
40
Median 3Y
11
Median 5Y
3.3
Industry
18
vs History
96
vs Industry
66
Median 3Y
0.8
Median 5Y
1.2
Industry
1.9

Multiples Across Competitors

ILM1 Competitors Multiples
Medios AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Medios AG
XETRA:ILM1
331.6m EUR 0.2 20.8 5.6 9.9
US
Mckesson Corp
NYSE:MCK
74.9B USD 0.2 29.7 17.5 20.5
US
Cencora Inc
NYSE:COR
46.5B USD 0.2 30.8 11.3 15.5
US
Amerisourcebergen Corp
LSE:0HF3
46.2B USD 0.2 30.6 11.3 15.4
US
Cardinal Health Inc
NYSE:CAH
29.5B USD 0.1 23.3 10.6 14
US
Henry Schein Inc
NASDAQ:HSIC
8.8B USD 0.7 27.9 12.5 18.5
KR
Celltrion Healthcare Co Ltd
KOSDAQ:091990
12.2T KRW 5.9 89.6 59.9 61.9
CN
Sinopharm Group Co Ltd
HKEX:1099
62.4B HKD 0.1 6.8 1.7 2.1
CN
Huadong Medicine Co Ltd
SZSE:000963
57.1B CNY 1.4 17.8 13.5 13.5
CN
Shanghai Pharmaceuticals Holding Co Ltd
SSE:601607
56.7B CNY 0.2 14.1 9.1 9.1
IT
Amplifon SpA
MIL:AMP
5.7B EUR 2.4 36.4 11.7 24.3