Using the industry peer median EV/Revenue multiple (trailing + forward), Establishment Labs Holdings Inc. (ESTA) has a fair value of $15.03 based on 9 comparable companies in the Medical - Devices industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Establishment Labs Holdings Inc.ESTA | 2,126 | 11.0x | 8.7x |
| NovoCure Limited | 2,072 | 3.4x | 3.2x |
| Zymeworks Inc. | 1,976 | 18.4x | 6.6x |
| UFP Technologies, Inc. | 1,707 | 3.1x | 4.4x |
| AdaptHealth Corp. | 1,537 | 1.0x | 1.0x |
| Teladoc Health, Inc. | 1,256 | 0.6x | 0.6x |
| Kestra Medical Technologies, Ltd. | 1,229 | 17.3x | 17.8x |
| CONMED Corporation | 1,108 | 1.4x | 1.5x |
| Azenta, Inc. | 885 | 1.2x | 1.2x |
| SS Innovations International, Inc. | 787 | 18.5x | — |
| Industry Median | 3.1x | 2.3x | |
| (*) Revenue | 211 | 267 | |
| = Enterprise Value | 645 | 623 | |
| (-) Net Debt | 189 | 189 | |
| Equity Value | 456 | 435 | |
| (/) Outstanding shares | 30 | 30 | |
| Fair Price | $15 | $15 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.