Genus PLC
LSE:GNS

Watchlist Manager
Genus PLC Logo
Genus PLC
LSE:GNS
Watchlist
Price: 2 515 GBX -1.95% Market Closed
Market Cap: 1.7B GBX

Relative Value

The Relative Value of one GNS stock under the Base Case scenario is 3 109.62 GBX. Compared to the current market price of 2 515 GBX, Genus PLC is Undervalued by 19%.

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.

GNS Relative Value
Base Case
3 109.62 GBX
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
78
Median 3Y
2.1
Median 5Y
2.6
Industry
8.2
Forward
2.3
vs History
15
vs Industry
5
Median 3Y
48.4
Median 5Y
56.9
Industry
24.2
Forward
26.3
vs History
85
vs Industry
7
Median 3Y
27.5
Median 5Y
40.4
Industry
23
vs History
39
vs Industry
2
Median 3Y
96.5
Median 5Y
93
Industry
25.5
vs History
31
vs Industry
35
Median 3Y
2.6
Median 5Y
3.2
Industry
3.3
vs History
52
vs Industry
64
Median 3Y
2.4
Median 5Y
2.9
Industry
8.6
Forward
2.6
vs History
4
vs Industry
Median 3Y
0
Median 5Y
0
Industry
10.5
vs History
58
vs Industry
10
Median 3Y
15.5
Median 5Y
17.3
Industry
6.1
Forward
14.5
vs History
63
vs Industry
6
Median 3Y
26.8
Median 5Y
30.2
Industry
6.6
Forward
20.8
vs History
90
vs Industry
5
Median 3Y
31.9
Median 5Y
45
Industry
8.8
vs History
63
vs Industry
3
Median 3Y
49.5
Median 5Y
50
Industry
6.8
vs History
33
vs Industry
49
Median 3Y
1.7
Median 5Y
2.2
Industry
5.7

Multiples Across Competitors

GNS Competitors Multiples
Genus PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Genus PLC
LSE:GNS
1.7B GBP 2.5 86.1 16.7 27.6
IL
Can Fite Biopharma Ltd
TASE:CANF
154.4T ILS 56 075 009.4 -3 850 870.8 -3 778 883.1 -3 770 471.4
FR
Pharnext SCA
OTC:PNEXF
6T USD 34 079 720.5 -161 975.9 -196 690.4 -194 445.9
US
Abbvie Inc
NYSE:ABBV
386.7B USD 6.5 164.7 16 22.7
US
Amgen Inc
NASDAQ:AMGN
174B USD 4.8 24.8 18 18
US
Gilead Sciences Inc
NASDAQ:GILD
153.2B USD 5.3 18.9 12.7 12.7
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
117.2B USD 10 31.9 23.4 24.4
US
Epizyme Inc
F:EPE
94.1B EUR 2 067.2 -527.5 -574.4 -559.1
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
79.5B USD 5.6 17.4 16.6 18.8
AU
CSL Ltd
ASX:CSL
83.9B AUD 3.6 18.7 12.6 15.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
49.1B USD 15.3 1 127.9 152 184.4
P/S Multiple
Revenue Growth P/S to Growth
UK
Genus PLC
LSE:GNS
Average P/S: 8 196 077.3
2.5
6%
0.4
IL
C
Can Fite Biopharma Ltd
TASE:CANF
56 075 009.4
140%
400 535.8
FR
Pharnext SCA
OTC:PNEXF
34 079 720.5
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.5
9%
0.7
US
Amgen Inc
NASDAQ:AMGN
4.8
5%
1
US
Gilead Sciences Inc
NASDAQ:GILD
5.3
4%
1.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
10
10%
1
US
E
Epizyme Inc
F:EPE
2 067.2
N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
5.6
6%
0.9
AU
CSL Ltd
ASX:CSL
3.6
5%
0.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
15.3
46%
0.3
P/E Multiple
Earnings Growth PEG
UK
Genus PLC
LSE:GNS
Average P/E: 186.3
86.1
59%
1.5
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 850 870.8 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -161 975.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
164.7
89%
1.9
US
Amgen Inc
NASDAQ:AMGN
24.8
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
18.9
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
31.9
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -527.5 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.4
10%
1.7
AU
CSL Ltd
ASX:CSL
18.7
11%
1.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 127.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Genus PLC
LSE:GNS
Average EV/EBITDA: 33.5
16.7
9%
1.9
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 778 883.1 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -196 690.4 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
18
11%
1.6
US
Gilead Sciences Inc
NASDAQ:GILD
12.7
7%
1.8
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.4
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -574.4 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.6
11%
1.5
AU
CSL Ltd
ASX:CSL
12.6
8%
1.6
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
152
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Genus PLC
LSE:GNS
Average EV/EBIT: 40.5
27.6
16%
1.7
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 770 471.4 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -194 445.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.7
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
18
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
12.7
12%
1.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.4
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -559.1 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.8
13%
1.4
AU
CSL Ltd
ASX:CSL
15.7
11%
1.4
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
184.4
N/A N/A