Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: PW Medtech Group Limited

PW Medtech Group Limited (1358.HK)

Industry: Medical - Instruments & Supplies Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $3.68 — $6.37
Selected (Average) $4.95
Upside to Live 280.47%
Full Range Fair Value
Range (Low - High) $4.43 — $7.26
Selected (Average) $5.81
Upside to Live 346.73%
Live Price $1.30

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
LMAT 87 LeMaitre Vascular, 241 37.18 30.18 24.71 20.23 26.38 28.67
688289.SS 88 Sansure Biotech In 237 44.77 66.98 29.54 44.31 - 56.45
603309.SS 89 Well Lead Medical 232 16.31 14.92 13.79 13.13 13.04 13.45
STAA 90 STAAR Surgical Com 231 - - - - 14.52 -
300453.SZ 91 Jiangxi Sanxin Med 225 19.21 16.18 16.14 14.55 16.11 14.42
002432.SZ 92 Andon Health Co., 223 8.42 6.48 36.19 35.01 - 12.25
6491.TW 93 Pegavision Corpora 219 15.49 12.77 9.02 7.83 12.80 11.55
1358.HK 94 PW Medtech Group L 218 5.99 6.07 0.21 0.21 0.37 0.34
7743.T 95 SEED Co.,Ltd. 216 11.75 11.75 6.76 6.09 17.95 17.48
TRJ.AX 96 Trajan Group Holdi 210 - - 7.63 7.63 9.02 18.59
688050.SS 97 Eyebright Medical 210 39.82 29.91 28.67 21.24 43.47 27.40
AGARWALEYE.NS 98 Dr. Agarwal's Heal 208 139.91 139.91 32.19 32.19 61.64 33.23
8K7.SI 99 UG Healthcare Corp 206 - - - - - -
NISA.TA 100 Nissan Medical Ind 198 104,062.87 875,140.76 6.81 8.44 7.44 52.59
TDVOX.ST 101 Tobii Dynavox AB ( 194 44.49 44.49 18.73 18.73 29.32 32.72
7730.T 102 Mani, Inc. 192 23.02 20.93 10.17 9.18 13.21 11.50

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple21.1118.5513.7913.1313.8717.48
Full Range Median Multiple30.1025.4216.1414.5515.3218.59
Industry Multiple8,705.2772,961.2718.4918.3522.0725.41
Market Implied Multiple6.466.550.460.460.810.76
Company (1358.HK) Multiple5.996.070.210.210.370.34
(*) Net Income / EBITDA / Revenue424280814648
Winsorized Enterprise ValueN/AN/A1,1061,059631843
Full Range Median Enterprise ValueN/AN/A1,2941,173697897
(-) Net Debt-237-237-237-237-237-237
Winsorized Equity Value8967771,3431,2978691,081
Full Range Median Equity Value1,2771,0641,5321,4109351,135
(/) Shares Outstanding211211211211211211
Winsorized Fair Value$4.25$3.68$6.37$6.14$4.12$5.12
Full Range Median Fair Value$6.05$5.04$7.26$6.68$4.43$5.38
Current Price$1.30$1.30$1.30$1.30$1.30$1.30
Upside / Downside226.62%183.18%389.64%372.62%216.73%294.03%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$2.97$2.58$4.46$4.30$2.88$3.59
Buy / Don't BuyBUYBUYBUYBUYBUYBUY