Vita Life Sciences Ltd
ASX:VLS

Watchlist Manager
Vita Life Sciences Ltd Logo
Vita Life Sciences Ltd
ASX:VLS
Watchlist
Price: 2.48 AUD 0.81% Market Closed
Market Cap: 135.8m AUD

Relative Value

The Relative Value of one VLS stock under the Base Case scenario is 2.8 AUD. Compared to the current market price of 2.48 AUD, Vita Life Sciences Ltd is Undervalued by 11%.

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.

VLS Relative Value
Base Case
2.8 AUD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
64
Median 3Y
1.4
Median 5Y
1.4
Industry
2.6
vs History
6
vs Industry
35
Median 3Y
12.6
Median 5Y
12
Industry
21.6
vs History
41
vs Industry
25
Median 3Y
13.3
Median 5Y
13
Industry
16.5
vs History
41
vs Industry
22
Median 3Y
14.6
Median 5Y
14.6
Industry
22.5
vs History
28
vs Industry
37
Median 3Y
2.4
Median 5Y
2.5
Industry
2.3
vs History
25
vs Industry
71
Median 3Y
1.1
Median 5Y
1.1
Industry
2.9
vs History
28
vs Industry
74
Median 3Y
1.9
Median 5Y
1.9
Industry
5.5
vs History
6
vs Industry
42
Median 3Y
7.1
Median 5Y
7
Industry
13
vs History
6
vs Industry
44
Median 3Y
7.1
Median 5Y
7
Industry
16.6
vs History
41
vs Industry
32
Median 3Y
10.6
Median 5Y
10.6
Industry
15.8
vs History
39
vs Industry
28
Median 3Y
11.3
Median 5Y
11.1
Industry
19.1
vs History
31
vs Industry
29
Median 3Y
2.9
Median 5Y
2.9
Industry
1.9

Multiples Across Competitors

VLS Competitors Multiples
Vita Life Sciences Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Vita Life Sciences Ltd
ASX:VLS
138.7m AUD 1.6 14.9 8.7 8.7
US
Eli Lilly and Co
NYSE:LLY
996.3B USD 16.7 53.9 36.3 38.9
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
512.5B USD 5.6 20.5 16.7 21.6
CH
Roche Holding AG
SIX:ROG
255.3B CHF 4.1 27.1 11.6 13.5
UK
AstraZeneca PLC
LSE:AZN
209.7B GBP 4.8 29.9 108.3 158.5
CH
Novartis AG
SIX:NOVN
205.1B CHF 4.6 17.9 11.4 14.7
US
Merck & Co Inc
NYSE:MRK
250.5B USD 3.9 13.1 9.4 11.1
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.5 13.7 9.6 11.1
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
149B USD 2.4 15.1 7.7 10.5
P/E Multiple
Earnings Growth PEG
AU
Vita Life Sciences Ltd
ASX:VLS
Average P/E: 22.9
14.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.9
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.5
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.1
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.9
38%
0.8
CH
Novartis AG
SIX:NOVN
17.9
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.1
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.7
4%
3.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -71.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
15.1
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Vita Life Sciences Ltd
ASX:VLS
Average EV/EBITDA: 399.7
8.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.3
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.7
9%
1.9
CH
Roche Holding AG
SIX:ROG
11.6
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.3
10%
10.8
CH
Novartis AG
SIX:NOVN
11.4
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.4
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.6
2%
4.8
IE
E
Endo International PLC
LSE:0Y5F
331.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.7
1%
7.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Vita Life Sciences Ltd
ASX:VLS
Average EV/EBIT: 1 711
8.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.9
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.6
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.5
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
158.5
23%
6.9
CH
Novartis AG
SIX:NOVN
14.7
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11.1
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
IE
E
Endo International PLC
LSE:0Y5F
830.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.5
8%
1.3