SK Biopharmaceuticals Co Ltd
KRX:326030

Watchlist Manager
SK Biopharmaceuticals Co Ltd Logo
SK Biopharmaceuticals Co Ltd
KRX:326030
Watchlist
Price: 103 200 KRW -1.05% Market Closed
Market Cap: 8.1T KRW

Relative Value

The Relative Value of one SK Biopharmaceuticals Co Ltd stock under the Base Case scenario is 41 400.21 KRW. Compared to the current market price of 103 200 KRW, SK Biopharmaceuticals Co Ltd is Overvalued by 60%.

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
41 400.21 KRW
Overvaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
10
Median 3Y
17.7
Median 5Y
21.2
Industry
2.4
Forward
11.1
vs History
20
vs Industry
12
Median 3Y
-70
Median 5Y
-68.3
Industry
20.6
Forward
53.8
vs History
10
vs Industry
5
Median 3Y
-49.4
Median 5Y
-53.9
Industry
15.5
vs History
5
vs Industry
2
Median 3Y
-83.9
Median 5Y
-75.6
Industry
23
vs History
83
vs Industry
4
Median 3Y
17.8
Median 5Y
18.8
Industry
1.9
vs History
84
vs Industry
9
Median 3Y
17.4
Median 5Y
20.6
Industry
2.5
Forward
10.8
vs History
86
vs Industry
13
Median 3Y
19.4
Median 5Y
23
Industry
4.9
vs History
30
vs Industry
4
Median 3Y
67.6
Median 5Y
-49.1
Industry
12.6
Forward
39.4
vs History
25
vs Industry
4
Median 3Y
-41.6
Median 5Y
-48.2
Industry
15.7
Forward
47.4
vs History
10
vs Industry
5
Median 3Y
-48.6
Median 5Y
-52
Industry
14
vs History
10
vs Industry
5
Median 3Y
-46.8
Median 5Y
-49.4
Industry
17.7
vs History
94
vs Industry
8
Median 3Y
15.1
Median 5Y
16.4
Industry
1.8

Multiples Across Competitors

Competitors Multiples
SK Biopharmaceuticals Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
SK Biopharmaceuticals Co Ltd
KRX:326030
8.1T KRW 14.8 33.6 68.9 81.3
US
Eli Lilly and Co
NYSE:LLY
838.1B USD 18.6 79.1 45.9 50.7
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
372.1B USD 4.2 17.1 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
1.8T DKK 6.2 17.7 11.7 13.4
CH
Roche Holding AG
SIX:ROG
208.3B CHF 3.4 25.2 9.5 11.1
CH
Novartis AG
SIX:NOVN
187.4B CHF 4.4 19 11.5 14.7
UK
AstraZeneca PLC
LSE:AZN
161.3B GBP 4 30.5 126.2 192.7
US
Merck & Co Inc
NYSE:MRK
209.1B USD 3.3 12 8.6 10.3
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
115.8B EUR 1.3 9.1 5 5.9
P/E Multiple
Earnings Growth PEG
KR
SK Biopharmaceuticals Co Ltd
KRX:326030
Average P/E: 27
33.6
3%
11.2
US
Eli Lilly and Co
NYSE:LLY
79.1
49%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.1
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
17.7
18%
1
CH
Roche Holding AG
SIX:ROG
25.2
32%
0.8
CH
Novartis AG
SIX:NOVN
19
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
30.5
36%
0.8
US
Merck & Co Inc
NYSE:MRK
12
18%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.1
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
SK Biopharmaceuticals Co Ltd
KRX:326030
Average EV/EBITDA: 400.7
68.9
56%
1.2
US
Eli Lilly and Co
NYSE:LLY
45.9
31%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
11.7
14%
0.8
CH
Roche Holding AG
SIX:ROG
9.5
6%
1.6
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
126.2
9%
14
US
Merck & Co Inc
NYSE:MRK
8.6
9%
1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
SK Biopharmaceuticals Co Ltd
KRX:326030
Average EV/EBIT: 1 704.9
81.3
65%
1.3
US
Eli Lilly and Co
NYSE:LLY
50.7
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
16%
0.8
CH
Roche Holding AG
SIX:ROG
11.1
8%
1.4
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
192.7
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.3
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4