M

Macrogen Inc
KOSDAQ:038290

Watchlist Manager
Macrogen Inc
KOSDAQ:038290
Watchlist
Price: 15 960 KRW -1.48% Market Closed
Market Cap: 173B KRW

Relative Value

The Relative Value of one Macrogen Inc stock under the Base Case scenario is 45 407.04 KRW. Compared to the current market price of 15 960 KRW, Macrogen Inc is Undervalued by 65%.

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.

Relative Value
Base Case
45 407.04 KRW
Undervaluation 65%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
82
Median 3Y
1.2
Median 5Y
1.4
Industry
4.3
Forward
0.9
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-8.6
Industry
34.1
Forward
-632.2
vs History
22
vs Industry
22
Median 3Y
23.8
Median 5Y
20.1
Industry
20.8
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-10.4
Industry
27.9
vs History
65
vs Industry
70
Median 3Y
1.1
Median 5Y
1.2
Industry
3.1
vs History
71
vs Industry
78
Median 3Y
1.3
Median 5Y
1.4
Industry
4.3
Forward
1.2
vs History
38
vs Industry
72
Median 3Y
3.7
Median 5Y
3.8
Industry
9.6
vs History
vs Industry
21
Median 3Y
-31.1
Median 5Y
9
Industry
19.7
Forward
20.8
vs History
vs Industry
12
Median 3Y
-35.5
Median 5Y
-26.3
Industry
25.6
Forward
208.2
vs History
9
vs Industry
20
Median 3Y
26.8
Median 5Y
19.9
Industry
20.7
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-7.5
Industry
28.5
vs History
73
vs Industry
75
Median 3Y
0.8
Median 5Y
0.9
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Macrogen Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Macrogen Inc
KOSDAQ:038290
173B KRW 1 -247 -35.5 -35.5
US
PerkinElmer Inc
LSE:0KHE
1.3T USD 440.7 5 221.3 1 551.2 3 116.4
US
Thermo Fisher Scientific Inc
NYSE:TMO
233.6B USD 5.3 35.6 25.2 32.5
US
Danaher Corp
NYSE:DHR
166.7B USD 6.9 47.6 25.5 38.5
CH
Lonza Group AG
SIX:LONN
38.5B CHF 5.4 52.5 39.9 39.9
CN
WuXi AppTec Co Ltd
SSE:603259
298.3B CNY 6.7 19.9 20.2 20.2
US
IQVIA Holdings Inc
NYSE:IQV
40.5B USD 2.5 31.5 15.1 22.7
US
Agilent Technologies Inc
NYSE:A
39.6B USD 5.7 30.4 23.5 28
KR
Samsung Biologics Co Ltd
KRX:207940
46.3T KRW 8.4 29 16.9 22.5
US
Mettler-Toledo International Inc
NYSE:MTD
29.8B USD 7.6 35.7 25.7 28.5
FR
Sartorius Stedim Biotech SA
PAR:DIM
20.9B EUR 7.1 78.9 28 46
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
M
Macrogen Inc
KOSDAQ:038290
Average EV/EBITDA: 177.1
Negative Multiple: -35.5
110%
N/A
US
P
PerkinElmer Inc
LSE:0KHE
1 551.2
5%
310.2
US
Thermo Fisher Scientific Inc
NYSE:TMO
25.2
6%
4.2
US
Danaher Corp
NYSE:DHR
25.5
5%
5.1
CH
Lonza Group AG
SIX:LONN
39.9
18%
2.2
CN
WuXi AppTec Co Ltd
SSE:603259
20.2
30%
0.7
US
IQVIA Holdings Inc
NYSE:IQV
15.1
8%
1.9
US
Agilent Technologies Inc
NYSE:A
23.5
13%
1.8
KR
Samsung Biologics Co Ltd
KRX:207940
16.9
20%
0.8
US
Mettler-Toledo International Inc
NYSE:MTD
25.7
4%
6.4
FR
Sartorius Stedim Biotech SA
PAR:DIM
28
19%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
M
Macrogen Inc
KOSDAQ:038290
Average EV/EBIT: 339.5
Negative Multiple: -35.5
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
3 116.4
29%
107.5
US
Thermo Fisher Scientific Inc
NYSE:TMO
32.5
15%
2.2
US
Danaher Corp
NYSE:DHR
38.5
16%
2.4
CH
Lonza Group AG
SIX:LONN
39.9
22%
1.8
CN
WuXi AppTec Co Ltd
SSE:603259
20.2
23%
0.9
US
IQVIA Holdings Inc
NYSE:IQV
22.7
15%
1.5
US
Agilent Technologies Inc
NYSE:A
28
23%
1.2
KR
Samsung Biologics Co Ltd
KRX:207940
22.5
28%
0.8
US
Mettler-Toledo International Inc
NYSE:MTD
28.5
5%
5.7
FR
Sartorius Stedim Biotech SA
PAR:DIM
46
31%
1.5