Moderna Inc
NASDAQ:MRNA

Watchlist Manager
Moderna Inc Logo
Moderna Inc
NASDAQ:MRNA
Watchlist
Price: 41.6 USD -1.28%
Market Cap: 16B USD
Have any thoughts about
Moderna Inc?
Write Note

Relative Value

The Relative Value of one MRNA stock under the Base Case scenario is 55.29 USD. Compared to the current market price of 41.6 USD, Moderna Inc is Undervalued by 25%.

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.

MRNA Relative Value
Base Case
55.29 USD
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
48
Median 3Y
3.9
Median 5Y
7.2
Industry
8.1
Forward
4.8
vs History
vs Industry
12
Median 3Y
4.2
Median 5Y
-6.2
Industry
23
Forward
-4.3
vs History
vs Industry
12
Median 3Y
4.3
Median 5Y
4.3
Industry
23.4
vs History
vs Industry
9
Median 3Y
4.5
Median 5Y
4.5
Industry
27.3
vs History
98
vs Industry
26
Median 3Y
3.1
Median 5Y
3.9
Industry
2.6
vs History
95
vs Industry
45
Median 3Y
3.2
Median 5Y
5.6
Industry
8.1
Forward
2.9
vs History
68
vs Industry
18
Median 3Y
5.2
Median 5Y
4.3
Industry
9.6
vs History
vs Industry
13
Median 3Y
3.2
Median 5Y
-6.5
Industry
4.3
Forward
-2.5
vs History
vs Industry
12
Median 3Y
3.3
Median 5Y
-5.5
Industry
3.8
Forward
-2.4
vs History
vs Industry
12
Median 3Y
3.6
Median 5Y
3.6
Industry
6
vs History
vs Industry
9
Median 3Y
3.7
Median 5Y
3.7
Industry
3.8
vs History
98
vs Industry
31
Median 3Y
3.1
Median 5Y
4.3
Industry
4.8

Multiples Across Competitors

MRNA Competitors Multiples
Moderna 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
US
Moderna Inc
NASDAQ:MRNA
15.9B USD 3.2 -7.2 -5.4 -4.5
FR
Pharnext SCA
OTC:PNEXF
6T USD 37 563 478.2 -178 533.6 -216 796.7 -214 322.8
US
Abbvie Inc
NYSE:ABBV
300.2B USD 5.4 59 14.8 22.8
US
Amgen Inc
NASDAQ:AMGN
159.1B USD 4.9 37.4 17.5 33.2
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
126.6B USD 11.9 -263.9 26.7 28
US
Gilead Sciences Inc
NASDAQ:GILD
114.6B USD 4.1 910.1 10.1 10.1
US
Epizyme Inc
F:EPE
94.1B EUR 1 875.5 -478.6 -521.2 -507.3
AU
CSL Ltd
ASX:CSL
137.3B AUD 6 33.7 20.8 25.9
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
87.6B USD 6.3 18.8 17.3 19.2
US
Seagen Inc
F:SGT
39.3B EUR 18.1 -55.4 -59.5 -53.7
NL
argenx SE
XBRU:ARGX
34.1B EUR 18.5 -129.9 -104.5 -76.1
P/E Multiple
Earnings Growth
US
Moderna Inc
NASDAQ:MRNA
Average P/E: 211.8
Negative Multiple: -7.2
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -178 533.6 N/A
US
Abbvie Inc
NYSE:ABBV
59
412%
US
Amgen Inc
NASDAQ:AMGN
37.4
73%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
Negative Multiple: -263.9
42%
US
Gilead Sciences Inc
NASDAQ:GILD
910.1
75%
US
E
Epizyme Inc
F:EPE
Negative Multiple: -478.6 N/A
AU
CSL Ltd
ASX:CSL
33.7
65%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.8
43%
US
S
Seagen Inc
F:SGT
Negative Multiple: -55.4 N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -129.9 N/A
EV/EBITDA Multiple
EBITDA Growth
US
Moderna Inc
NASDAQ:MRNA
Average EV/EBITDA: 17.9
Negative Multiple: -5.4
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -216 796.7 N/A
US
Abbvie Inc
NYSE:ABBV
14.8
28%
US
Amgen Inc
NASDAQ:AMGN
17.5
63%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
26.7
38%
US
Gilead Sciences Inc
NASDAQ:GILD
10.1
12%
US
E
Epizyme Inc
F:EPE
Negative Multiple: -521.2 N/A
AU
CSL Ltd
ASX:CSL
20.8
42%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.3
46%
US
S
Seagen Inc
F:SGT
Negative Multiple: -59.5 N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -104.5 N/A
EV/EBIT Multiple
EBIT Growth
US
Moderna Inc
NASDAQ:MRNA
Average EV/EBIT: 23.2
Negative Multiple: -4.5
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -214 322.8 N/A
US
Abbvie Inc
NYSE:ABBV
22.8
88%
US
Amgen Inc
NASDAQ:AMGN
33.2
93%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
28
44%
US
Gilead Sciences Inc
NASDAQ:GILD
10.1
29%
US
E
Epizyme Inc
F:EPE
Negative Multiple: -507.3 N/A
AU
CSL Ltd
ASX:CSL
25.9
55%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
19.2
54%
US
S
Seagen Inc
F:SGT
Negative Multiple: -53.7 N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -76.1 N/A

See Also

Discover More
Back to Top