Elekta AB (publ)

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Analiza techniczna

Zestawienie wycen spółki z aktualnym kursem akcji
Aktualna cena: 47.54
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 54.6
Do wycen spółek stosujemy 4 metody:



Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -

WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 12.8 28.9 2.2
Elekta AB (publ) 6.5 77.3 2.1
Mediana / Elekta AB (publ) 2.0 0.4 1.1



Pozostałe spółki z branży Medical - Instruments & Supplies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Baxter International Inc. BAX 14,253 6.1 -25.4 2.0 New York Stock Exchange
PT Jayamas Medica Industri Tbk OMED.JK 290 13.1 14.3 1.9 Jakarta Stock Exchange
MOG Holdings Limited 1942.HK 85 -26.9 -7.2 0.6 HKSE
Kangji Medical Holdings Limited 9997.HK 1,265 18.1 15.6 3.5 HKSE
JMS Co.,Ltd. 7702.T 71 -1.8 118.2 0.3 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.NZ 12,777 23.2 40.3 11.3 NZSE
Hogy Medical Co.,Ltd. 3593.T 560 9.5 58.4 1.2 Tokyo
Bionime Corporation 4737.TW 155 27.0 -33.1 2.4 Taiwan
Nyxoah S.A. NYXH 305 -4.0 -3.8 2.9 NASDAQ Global Market
Masimo Corporation MASI 8,375 -57.2 -16.9 8.8 NASDAQ Global Select
Angelalign Technology Inc. 6699.HK 1,152 111.8 96.8 2.4 HKSE
SEED Co.,Ltd. 7743.T 94 -1.1 12.8 0.8 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.AX 12,782 23.2 40.3 11.3 Australian Securities Exchange
Modern Dental Group Limited 3600.HK 498 5.7 9.6 1.4 HKSE
EssilorLuxottica Société anonyme EL.PA 131,573 15.4 47.7 2.8 Paris
Hologic, Inc. HOLX 14,260 12.9 26.0 3.1 NASDAQ Global Select
Truking Technology Limited 300358.SZ 672 -8.2 -10.9 1.1 Shenzhen
Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. 002223.SZ 4,832 21.9 19.8 2.7 Shenzhen
AptarGroup, Inc. ATR 10,329 12.0 28.0 4.1 New York Stock Exchange
Medeon Biodesign, Inc. 6499.TWO 378 -15.9 -14.2 8.3 Taipei Exchange
Arts Optical International Holdings Limited 1120.HK 51 5.3 34.8 0.8 HKSE
Shandong Weigao Group Medical Polymer Company Limited 1066.HK 3,907 10.1 14.0 1.2 HKSE
Nipro Corporation 8086.T 1,485 -3.3 43.2 0.9 Tokyo
Thai Optical Group Public Company Limited TOG.BK 111 3.1 9.0 1.5 Thailand
Warby Parker Inc. WRBY 2,905 224.9 -204.9 8.2 New York Stock Exchange
ResMed Inc. RMD 37,817 22.2 28.8 6.8 New York Stock Exchange
Tarsons Products Limited TARSONS.BO 237 13.7 68.8 3.3 Bombay Stock Exchange
Singular Genomics Systems, Inc. OMIC 51 -0.7 -0.6 0.4 NASDAQ Global Select
West Pharmaceutical Services, Inc. WST 15,144 20.9 32.7 5.7 New York Stock Exchange
Elekta AB (publ) EKTA-B.ST 1,837 6.6 78.0 2.1 Stockholm Stock Exchange
Biotage AB (publ) BIOT.ST 1,170 23.4 44.7 3.0 Stockholm Stock Exchange
Akoya Biosciences, Inc. AKYA 64 -0.0 -1.3 -10.9 NASDAQ Global Select
STAAR Surgical Company STAA 860 -13.2 -12.1 2.4 NASDAQ Global Market
AVE Science&Technology CO.,LTD 688067.SS 220 61.8 68.1 3.3 Shanghai
Pro-Dex, Inc. PDEX 151 10.3 16.1 4.3 NASDAQ Capital Market
SD BioSensor, Inc 137310.KS 879 15.0 -11.5 0.4 KSE
BioLife Solutions, Inc. BLFS 996 305.6 -94.3 2.8 NASDAQ Capital Market
LeMaitre Vascular, Inc. LMAT 1,802 26.7 39.9 5.2 NASDAQ Global Market
Haemonetics Corporation HAE 3,486 9.2 21.3 3.8 New York Stock Exchange
Chi Sheng Pharma & Biotech Co., Ltd 4111.TWO 62 8.5 14.4 1.4 Taipei Exchange
Guangzhou Jet Bio-Filtration Co., Ltd. 688026.SS 343 16.3 30.5 2.0 Shanghai
Teleflex Incorporated TFX 4,903 6.6 34.0 1.2 New York Stock Exchange
Merit Medical Systems, Inc. MMSI 4,906 13.4 40.0 3.4 NASDAQ Global Select
Pacific Hospital Supply Co., Ltd 4126.TWO 223 9.4 13.8 2.1 Taipei Exchange
Zentek Ltd. ZTEK 90 -13.1 -11.9 8.1 NASDAQ Capital Market
BenQ Medical Technology Corporation 4116.TWO 61 1.1 17.2 1.7 Taipei Exchange
AddLife AB (publ) ALIF-B.ST 2,118 21.5 68.9 4.2 Stockholm Stock Exchange
Bonesupport Holding AB (publ) BONEX.ST 2,209 126.1 174.6 28.8 Stockholm Stock Exchange
Pegavision Corporation 6491.TW 798 8.4 13.0 2.2 Taiwan
Olympus Corporation 7733.T 13,043 8.6 16.5 2.6 Tokyo
Shanghai Kindly Medical Instruments Co., Ltd. 1501.HK 519 15.7 18.7 2.0 HKSE
Sysmex Corporation 6869.T 10,373 13.0 28.8 3.3 Tokyo
Gan & Lee Pharmaceuticals. 603087.SS 4,839 32.9 41.6 3.1 Shanghai
AngioDynamics, Inc. ANGO 353 -271.2 -10.5 1.9 NASDAQ Global Select
Guangzhou LBP Medicine Science & Technology Co., Ltd. 688393.SS 409 193.4 1,293.9 2.3 Shanghai
AtriCure, Inc. ATRC 1,449 -83.9 -36.3 3.1 NASDAQ Global Market
St.Shine Optical Co.,Ltd. 1565.TWO 277 8.3 11.2 1.3 Taipei Exchange
Terumo Corporation 4543.T 23,970 14.8 30.5 2.6 Tokyo
Riverstone Holdings Limited AP4.SI 807 10.4 12.6 2.1 Stock Exchange of Singapore
Hamilton Thorne Ltd. HTL.TO 252 33.0 -92.2 3.0 Toronto Stock Exchange
Bausch + Lomb Corporation BLCO 4,912 0.7 -10.0 0.8 New York Stock Exchange
Intuitive Surgical, Inc. ISRG 185,883 63.9 74.9 10.8 NASDAQ Global Select
ICU Medical, Inc. ICUI 3,014 7.2 -32.1 1.5 NASDAQ Global Select
Zentek Ltd. ZEN.V 88 -12.8 -12.0 8.1 Toronto Stock Exchange Ventures
Mani, Inc. 7730.T 808 13.4 19.9 2.3 Tokyo
QuidelOrtho Corporation QDEL 1,721 8.0 -5.1 0.6 NASDAQ Global Select
Jin Medical International Ltd. ZJYL 103 25.8 28.1 3.6 NASDAQ Capital Market
Trajan Group Holdings Limited TRJ.AX 73 6.1 -4.0 1.1 Australian Securities Exchange
Safilo Group S.p.A. SFL.MI 523 3.5 68.1 1.1 Milan
Carl Zeiss Meditec AG AFX.DE 5,261 17.7 28.9 2.2 Frankfurt Stock Exchange
Alcon Inc. ALC.SW 43,250 21.4 38.7 2.0 Swiss Exchange
Tecan Group AG TECN.SW 2,550 13.7 30.3 1.4 Swiss Exchange
Straumann Holding AG STMN.SW 21,022 20.4 43.6 8.3 Swiss Exchange
HOYA Corporation 7741.T 41,858 22.2 31.2 6.5 Tokyo
Poly Medicure Limited POLYMED.NS 2,472 42.2 63.9 7.8 National Stock Exchange of India
Repligen Corporation RGEN 6,531 55.0 -257.1 3.3 NASDAQ Global Select
SCHOTT Pharma AG & Co. KGaA 1SXP.F 4,465 13.8 25.5 4.5 Frankfurt Stock Exchange
InfuSystem Holdings, Inc. INFU 115 4.6 27.4 2.1 American Stock Exchange
Shofu Inc. 7979.T 478 12.7 16.5 1.7 Tokyo
Poly Medicure Limited POLYMED.BO 2,472 42.2 63.9 7.8 Bombay Stock Exchange
Bioteque Corporation 4107.TWO 280 10.3 15.4 2.5 Taipei Exchange
iRay Technology Company Limited 688301.SS 2,444 28.6 26.8 2.6 Shanghai
Bausch + Lomb Corporation BLCO.TO 4,932 0.6 -13.6 0.8 Toronto Stock Exchange
Asahi Intecc Co., Ltd. 7747.T 4,190 23.5 59.2 4.1 Tokyo
Kossan Rubber Industries Bhd 7153.KL 803 16.1 27.5 0.9 Kuala Lumpur
UG Healthcare Corporation Limited 8K7.SI 53 -13.7 -11.3 0.4 Stock Exchange of Singapore
Shenzhen Salubris Pharmaceuticals Co., Ltd. 002294.SZ 8,445 82.7 100.6 6.8 Shenzhen
Doxa AB (publ) DOXA.ST 58 0.6 -0.3 0.1 Stockholm Stock Exchange
Sartorius Stedim Biotech S.A. DIM.PA 22,036 22.3 90.6 4.7 Paris
COLTENE Holding AG CLTN.SW 497 11.1 19.5 3.7 Swiss Exchange
Elekta AB (publ) 0O5H.IL 1,851 6.6 78.0 2.1 International Order Book
ConvaTec Group Plc CTEC.L 6,514 11.1 43.1 3.9 London Stock Exchange
Sartorius Aktiengesellschaft SRT3.DE 14,883 10.8 113.6 5.2 Frankfurt Stock Exchange
Gerresheimer AG GXI.DE 1,893 4.4 20.7 1.1 Frankfurt Stock Exchange
Supermax Corporation Berhad 7106.KL 421 -12.5 -8.1 0.4 Kuala Lumpur
Pulse Biosciences, Inc. PLSE 1,016 -17.9 -16.8 8.6 NASDAQ Capital Market
ResMed Inc. RMD.AX 38,013 34.3 4.4 1.1 Australian Securities Exchange
Nang Kuang Pharmaceutical Co., Ltd. 1752.TW 121 6.5 13.7 1.5 Taiwan
Maxigen Biotech Inc. 1783.TW 138 19.8 19.2 2.7 Taiwan
Improve Medical Instruments Co., Ltd. 300030.SZ 343 -26.8 -19.4 3.4 Shenzhen
DENTSPLY SIRONA Inc. 0I8F.L 3,147 -2.3 -3.4 1.6 London Stock Exchange
Scientific and Medical Equipment House Company 4014.SR 301 17.5 47.5 2.2 Saudi
JINS HOLDINGS Inc. 3046.T 1,236 15.7 26.7 6.5 Tokyo
Medtecs International Corporation Limited 9103.TW 93 -4.4 -4.8 0.9 Taiwan
Menicon Co., Ltd. 7780.T 591 3.3 15.7 1.0 Tokyo
Tofflon Science and Technology Group Co., Ltd. 300171.SZ 1,436 77.8 69.4 1.3 Shenzhen
Ansell Limited ANN.AX 2,936 8.2 26.3 1.5 Australian Securities Exchange
DENTSPLY SIRONA Inc. XRAY 3,125 -2.2 -3.4 1.6 NASDAQ Global Select
IVF Hartmann Holding AG VBSN.SW 417 14.3 16.5 2.2 Swiss Exchange
Prim, S.A. PRM.MC 241 11.6 22.8 1.6 Madrid Stock Exchange
Amplifon S.p.A. AMP.MI 5,277 5.4 31.6 4.0 Milan
INSPECS Group plc SPEC.L 57 0.3 -9.3 0.4 London Stock Exchange
BATM Advanced Communications Ltd. BVC.L 91 25.7 -399.0 1.1 London Stock Exchange
Touchstone International Medical Science Co., Ltd. 688013.SS 385 50.1 49.9 4.7 Shanghai
Becton, Dickinson and Company BDX 51,283 9.3 34.4 2.0 New York Stock Exchange
KORU Medical Systems, Inc. KRMD 155 -34.6 -29.3 9.5 NASDAQ Capital Market
Daiken Medical Co., Ltd. 7775.T 85 7.8 11.5 1.7 Tokyo
Visco Vision Inc. 6782.TW 374 8.7 16.7 3.0 Taiwan
Sartorius Aktiengesellschaft SRT.DE 14,836 11.0 93.6 4.3 Frankfurt Stock Exchange
Advanced Medical Solutions Group plc AMS.L 607 14.3 64.9 1.9 London Stock Exchange
Austco Healthcare Limited AHC.AX 83 12.7 14.7 2.6 Australian Securities Exchange
Jiangxi Sanxin Medtec Co.,Ltd. 300453.SZ 603 14.3 19.3 3.2 Shenzhen
Alcon Inc. ALC 43,208 16.0 38.6 2.0 New York Stock Exchange
Jiangsu Apon Medical Technology Co., Ltd. 300753.SZ 538 1,343.4 -471.1 5.7 Shenzhen
Unicon Optical Co., Ltd. 4150.TWO 52 -10.2 -8.8 2.0 Taipei Exchange
PW Medtech Group Limited 1358.HK 279 13.6 13.2 0.5 HKSE
The Cooper Companies, Inc. COO 14,491 10.8 35.1 1.8 NASDAQ Global Select
JAPAN EYEWEAR HOLDINGS CO LTD 5889.T 349 5.6 13.2 3.2 Tokyo
PT Mark Dynamics Indonesia Tbk MARK.JK 154 6.8 8.8 2.7 Jakarta Stock Exchange
Mercator Medical S.A. MRC.WA 119 35.0 18.1 0.5 Warsaw Stock Exchange
Stevanato Group S.p.A. STVN 6,790 19.9 46.6 4.1 New York Stock Exchange
OrbusNeich Medical Group Holdings Limited 6929.HK 423 17.7 10.7 1.1 HKSE
Amplitude Surgical SA AMPLI.PA 343 7.2 275.8 3.1 Paris
DIO Corporation 039840.KQ 183 -8.9 -6.1 1.4 KOSDAQ
Top Glove Corporation Bhd. 7113.KL 1,293 11.2 55.7 1.2 Kuala Lumpur
Shenyang Xingqi Pharmaceutical Co.,Ltd 300573.SZ 1,889 23.5 21.6 5.6 Shenzhen
OraSure Technologies, Inc. OSUR 239 -14.2 -7.5 0.6 NASDAQ Global Select
Micro-Tech (Nanjing) Co., Ltd. 688029.SS 2,007 21.9 25.3 3.6 Shanghai
Ship Healthcare Holdings, Inc. 3360.T 1,194 6.8 12.7 1.3 Tokyo
Q-linea AB (publ) QLINEA.ST 39,893 -2,088.1 -655.3 1,125.8 Stockholm Stock Exchange
Coloplast A/S COLO-B.CO 21,261 12.8 30.1 8.1 Copenhagen
Medius Holdings Co., Ltd. 3154.T 129 2.7 14.2 0.9 Tokyo
Formosa Optical Technology Co.,Ltd. 5312.TWO 283 5.7 17.6 2.3 Taipei Exchange
TINAVI Medical Technologies Co., Ltd. 688277.SS 928 -70.9 -51.4 5.0 Shanghai
Microbot Medical Inc. MBOT 90 -10.1 -4.7 1.5 NASDAQ Capital Market
Dentium CO., LTD 145720.KS 426 2.9 8.6 1.1 KSE
Intco Medical Technology Co., Ltd. 300677.SZ 2,661 6.1 12.1 1.1 Shenzhen
Well Lead Medical Co., Ltd. 603309.SS 559 12.8 17.8 2.1 Shanghai
ICARES Medicus, Inc. 6612.TWO 165 16.5 47.2 2.9 Taipei Exchange
Stereotaxis, Inc. STXS 200 -8.2 -7.9 70.7 American Stock Exchange
Azenta, Inc. AZTA 1,427 -1,060.3 -21.8 0.8 NASDAQ Global Select
SciVision Biotech Inc. 1786.TW 268 22.9 31.7 4.5 Taiwan
Allmed Medical Products Co., Ltd 002950.SZ 781 10.8 15.5 1.6 Shenzhen
Jiangsu Nanfang Medical Co., Ltd. 603880.SS 255 -8.4 -9.3 6.9 Shanghai
Bonesupport Holding AB (publ) 2B4.F 2,205 125.8 174.2 28.8 Frankfurt
Shanghai Conant Optical Co., Ltd. 2276.HK 2,604 38.4 44.4 10.6 HKSE
Shaily Engineering Plastics Limited SHAILY.NS 878 41.8 81.5 13.9 National Stock Exchange of India
SKAN Group AG SKAN.SW 2,074 30.0 42.9 8.5 Swiss Exchange
Suzhou Iron Technology CO.,LTD. 688329.SS 204 -72.5 -82.0 2.1 Shanghai
Qingdao NovelBeam Technology Co.,Ltd. 688677.SS 633 28.7 31.9 3.4 Shanghai
Chimin Health Management Co., Ltd. 603222.SS 512 -42.1 -36.1 2.2 Shanghai
Winner Medical Co., Ltd. 300888.SZ 3,175 14.7 29.7 2.0 Shenzhen
Caina Technology Co., Ltd. 301122.SZ 380 66.2 80.0 1.6 Shenzhen
Nanosonics Limited NAN.AX 757 58.0 71.4 6.3 Australian Securities Exchange
Tristel PLC TSTL.L 253 18.3 30.9 6.0 London Stock Exchange
Crystalvue Medical Corporation 6527.TWO 75 12.8 16.5 2.4 Taipei Exchange
Sansure Biotech Inc. 688289.SS 1,687 48.4 40.4 1.7 Shanghai
Perfect Medical Industry Co., Ltd. 6543.TWO 56 9.9 18.4 2.0 Taipei Exchange
Azenta, Inc. 0HQ1.L 1,457 -1,060.3 -21.8 0.8 London Stock Exchange
Shenzhen YHLO Biotech Co., Ltd. 688575.SS 1,197 24.2 31.1 2.8 Shanghai
Medikit Co.,Ltd. 7749.T 252 9.7 12.5 0.8 Tokyo
Synsam AB (publ) SYNSAM.ST 839 3.2 20.9 3.4 Stockholm Stock Exchange
Zhende Medical Co., Ltd. 603301.SS 779 10.0 15.6 1.0 Shanghai
Shanghai Kindly Enterprise Development Group Co.,LTD. 603987.SS 494 12.8 16.4 1.4 Shanghai
Zhonghong Pulin Medical Products Co., Ltd. 300981.SZ 689 -202.2 -71.2 0.9 Shenzhen
Zhejiang Gongdong Medical Technology Co.,Ltd. 605369.SS 605 23.7 20.8 1.8 Shanghai
Sanara MedTech Inc. SMTI 234 -165.8 -19.7 6.1 NASDAQ Capital Market
Fielmann Aktiengesellschaft FIE.DE 5,566 10.9 29.5 5.2 Frankfurt Stock Exchange
FluoGuide A/S FLUO.ST 57 -11.2 -12.2 25.3 Stockholm Stock Exchange
Blue Sail Medical Co.,Ltd. 002382.SZ 869 85.8 -22.2 0.7 Shenzhen
Tarsons Products Limited TARSONS.NS 237 13.7 68.8 3.3 National Stock Exchange of India
Nakanishi Inc. 7716.T 1,078 9.4 28.6 1.4 Tokyo
NovoCure Limited NVCR 1,786 -11.5 -10.8 4.9 NASDAQ Global Select
The Cooper Companies, Inc. 0I3I.L 14,578 10.8 35.1 1.8 London Stock Exchange
Crossject Société Anonyme ALCJ.PA 97 -6.7 -6.6 -31.5 Paris
Ypsomed Holding AG YPSN.SW 7,261 31.7 66.7 8.6 Swiss Exchange
Maider Medical Industry Equipment Co. Ltd. 688310.SS 405 -61.5 -77.4 3.5 Shanghai
Andon Health Co., Ltd. 002432.SZ 2,556 9.8 10.2 0.8 Shenzhen
Utah Medical Products, Inc. UTMD 180 17.2 14.2 1.6 NASDAQ Global Select
Hangzhou Alltest Biotech Co., Ltd. 688606.SS 740 17.7 17.0 1.4 Shanghai
Paramount Bed Holdings Co., Ltd. 7817.T 951 7.8 15.6 1.0 Tokyo
SDI Limited SDI.AX 66 4.2 9.6 1.1 Australian Securities Exchange
Autek China Inc. 300595.SZ 1,992 20.0 26.5 2.9 Shenzhen
Imeik Technology Development Co.,Ltd. 300896.SZ 7,456 25.6 28.6 6.5 Shenzhen
Eyebright Medical Technology (Beijing) Co., Ltd. 688050.SS 1,885 28.2 35.0 5.4 Shanghai