D

Daewoong Co Ltd
KRX:003090

Watchlist Manager
Daewoong Co Ltd
KRX:003090
Watchlist
Price: 26 850 KRW 0.75% Market Closed
Market Cap: 1.1T KRW
Have any thoughts about
Daewoong Co Ltd?
Write Note

Relative Value

The Relative Value of one Daewoong Co Ltd stock under the Base Case scenario is 43 552.33 KRW. Compared to the current market price of 26 850 KRW, Daewoong Co Ltd is Undervalued by 38%.

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
43 552.33 KRW
Undervaluation 38%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
83
Median 3Y
0.5
Median 5Y
0.5
Industry
2.5
Forward
0.6
vs History
50
vs Industry
40
Median 3Y
7
Median 5Y
9.9
Industry
22.3
Forward
12.8
vs History
41
vs Industry
47
Median 3Y
6
Median 5Y
6.4
Industry
17.4
vs History
vs Industry
22
Median 3Y
26.2
Median 5Y
16.4
Industry
24.4
vs History
42
vs Industry
63
Median 3Y
1
Median 5Y
1.1
Industry
2.1
vs History
39
vs Industry
85
Median 3Y
0.5
Median 5Y
0.5
Industry
2.7
Forward
0.5
vs History
44
vs Industry
82
Median 3Y
1
Median 5Y
1.1
Industry
5.3
vs History
44
vs Industry
48
Median 3Y
3.4
Median 5Y
4.1
Industry
13.6
Forward
4.4
vs History
49
vs Industry
44
Median 3Y
4.2
Median 5Y
5.5
Industry
16.9
Forward
6
vs History
39
vs Industry
47
Median 3Y
5.8
Median 5Y
6.1
Industry
15.7
vs History
vs Industry
28
Median 3Y
25.8
Median 5Y
21.6
Industry
18.8
vs History
47
vs Industry
77
Median 3Y
0.5
Median 5Y
0.5
Industry
2

Multiples Across Competitors

Competitors Multiples
Daewoong Co 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
KR
Daewoong Co Ltd
KRX:003090
1.1T KRW 0.6 9.3 4.3 5.4
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
871.6B USD 22.4 118.7 59.3 66.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
3.6T DKK 13.8 39.7 26.4 30.3
US
Johnson & Johnson
NYSE:JNJ
395.9B USD 4.5 27 13 16.8
US
Merck & Co Inc
NYSE:MRK
278.3B USD 4.5 20.3 13.7 16.8
CH
Roche Holding AG
SIX:ROG
217.1B CHF 3.7 18.9 10.6 12.6
UK
AstraZeneca PLC
LSE:AZN
186.4B GBP 4.9 37.7 171.9 257.7
CH
Novartis AG
SIX:NOVN
197.3B CHF 4.7 14.1 11.1 16.5
US
Pfizer Inc
NYSE:PFE
165.9B USD 3 -63.9 12.8 20.8
P/E Multiple
Earnings Growth
KR
D
Daewoong Co Ltd
KRX:003090
Average P/E: 35.7
9.3
-24%
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A
US
Eli Lilly and Co
NYSE:LLY
118.7
425%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A
DK
Novo Nordisk A/S
CSE:NOVO B
39.7
90%
US
Johnson & Johnson
NYSE:JNJ
27
-22%
US
Merck & Co Inc
NYSE:MRK
20.3
7 419%
CH
Roche Holding AG
SIX:ROG
18.9
30%
UK
AstraZeneca PLC
LSE:AZN
37.7
175%
CH
Novartis AG
SIX:NOVN
14.1
19%
US
Pfizer Inc
NYSE:PFE
Negative Multiple: -63.9
712%

See Also

Discover More
Back to Top