Green Cross Holdings
KRX:005250

Watchlist Manager
Green Cross Holdings Logo
Green Cross Holdings
KRX:005250
Watchlist
Price: 15 290 KRW -1.86%
Market Cap: 731.9B KRW

Relative Value

The Relative Value of one Green Cross Holdings stock under the Base Case scenario is 75 981.76 KRW. Compared to the current market price of 15 290 KRW, Green Cross Holdings is Undervalued by 80%.

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
75 981.76 KRW
Undervaluation 80%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
92
Median 3Y
0.3
Median 5Y
0.4
Industry
8.2
vs History
74
vs Industry
1
Median 3Y
5.7
Median 5Y
9.2
Industry
24.2
vs History
vs Industry
12
Median 3Y
-7.1
Median 5Y
6.9
Industry
23
vs History
vs Industry
12
Median 3Y
-9.8
Median 5Y
-7.9
Industry
25.5
vs History
71
vs Industry
66
Median 3Y
0.7
Median 5Y
0.8
Industry
3.3
vs History
60
vs Industry
76
Median 3Y
0.7
Median 5Y
0.8
Industry
8.6
vs History
42
vs Industry
65
Median 3Y
2.5
Median 5Y
2.6
Industry
10.5
vs History
47
vs Industry
8
Median 3Y
14.3
Median 5Y
14.2
Industry
6.1
vs History
15
vs Industry
0
Median 3Y
44.6
Median 5Y
20.5
Industry
6.6
vs History
vs Industry
4
Median 3Y
-16.1
Median 5Y
10.9
Industry
8.8
vs History
vs Industry
3
Median 3Y
-10.9
Median 5Y
-15.3
Industry
6.8
vs History
73
vs Industry
64
Median 3Y
0.5
Median 5Y
0.5
Industry
5.7

Multiples Across Competitors

Competitors Multiples
Green Cross Holdings 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
Green Cross Holdings
KRX:005250
694.2B KRW 0.3 5.4 14.1 96.6
IL
Can Fite Biopharma Ltd
TASE:CANF
159.8T ILS 57 882 330.4 -3 974 986 -3 900 678.1 -3 891 995.3
FR
Pharnext SCA
OTC:PNEXF
6T USD 34 067 817 -161 919.3 -196 621.7 -194 378
US
Abbvie Inc
NYSE:ABBV
389B USD 6.5 165.7 16.1 22.8
US
Amgen Inc
NASDAQ:AMGN
175.4B USD 4.9 25 18.1 18.1
US
Gilead Sciences Inc
NASDAQ:GILD
150.4B USD 5.2 18.5 12.4 12.4
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
117.8B USD 10.1 32.1 23.5 24.6
US
Epizyme Inc
F:EPE
94.1B EUR 2 067.9 -527.7 -574.6 -559.3
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
83.9B USD 5.9 18.3 17.5 19.9
AU
CSL Ltd
ASX:CSL
84.9B AUD 3.6 18.9 12.7 15.9
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
52.5B USD 16.4 1 204.9 162.5 197
P/E Multiple
Earnings Growth PEG
KR
Green Cross Holdings
KRX:005250
Average P/E: 186.1
5.4
N/A N/A
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 974 986 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -161 919.3 N/A N/A
US
Abbvie Inc
NYSE:ABBV
165.7
89%
1.9
US
Amgen Inc
NASDAQ:AMGN
25
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
18.5
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
32.1
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -527.7 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.3
10%
1.8
AU
CSL Ltd
ASX:CSL
18.9
11%
1.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 204.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Green Cross Holdings
KRX:005250
Average EV/EBITDA: 34.6
14.1
N/A N/A
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 900 678.1 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -196 621.7 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.1
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
18.1
11%
1.6
US
Gilead Sciences Inc
NASDAQ:GILD
12.4
7%
1.8
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.5
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -574.6 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.5
11%
1.6
AU
CSL Ltd
ASX:CSL
12.7
8%
1.6
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
162.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Green Cross Holdings
KRX:005250
Average EV/EBIT: 50.9
96.6
N/A N/A
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 891 995.3 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -194 378 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.8
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
18.1
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
12.4
12%
1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.6
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -559.3 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
19.9
13%
1.5
AU
CSL Ltd
ASX:CSL
15.9
11%
1.4
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
197
N/A N/A