Relay Therapeutics Inc
NASDAQ:RLAY

Watchlist Manager
Relay Therapeutics Inc Logo
Relay Therapeutics Inc
NASDAQ:RLAY
Watchlist
Price: 7.94 USD 1.79% Market Closed
Market Cap: 1.4B USD

Relative Value

The Relative Value of one RLAY stock under the Base Case scenario is 1.09 USD. Compared to the current market price of 7.94 USD, Relay Therapeutics Inc is Overvalued by 86%.

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.

RLAY Relative Value
Base Case
1.09 USD
Overvaluation 86%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
20
Median 3Y
69.1
Median 5Y
69
Industry
8.2
Forward
113.7
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-4.5
Industry
24.2
Forward
-4.5
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-5.6
Industry
23
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-5.6
Industry
25.5
vs History
41
vs Industry
67
Median 3Y
1.4
Median 5Y
2
Industry
3.3
vs History
34
vs Industry
49
Median 3Y
8.7
Median 5Y
30.5
Industry
8.6
Forward
64.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
10.5
vs History
vs Industry
20
Median 3Y
-0.7
Median 5Y
-2.1
Industry
6.1
Forward
-2.4
vs History
vs Industry
19
Median 3Y
-0.6
Median 5Y
-2.1
Industry
6.6
Forward
-2.4
vs History
vs Industry
20
Median 3Y
-1.1
Median 5Y
-2.7
Industry
8.8
vs History
vs Industry
16
Median 3Y
-1.1
Median 5Y
-2.7
Industry
6.8
vs History
42
vs Industry
32
Median 3Y
3.7
Median 5Y
9
Industry
5.7

Multiples Across Competitors

RLAY Competitors Multiples
Relay Therapeutics 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
Relay Therapeutics Inc
NASDAQ:RLAY
1.4B USD 164 -4.6 -2.4 -2.4
IL
Can Fite Biopharma Ltd
TASE:CANF
154.5T ILS 56 126 368 -3 854 397.8 -3 782 344.2 -3 773 924.8
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
390.1B USD 6.5 166.2 16.1 22.9
US
Amgen Inc
NASDAQ:AMGN
174.5B USD 4.9 24.9 18 18
US
Gilead Sciences Inc
NASDAQ:GILD
151.2B USD 5.2 18.6 12.5 12.5
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
115.5B USD 9.9 31.4 23.1 24.1
US
Epizyme Inc
F:EPE
94.1B EUR 2 067.2 -527.5 -574.4 -559.1
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
79.9B USD 5.6 17.5 16.6 18.9
AU
CSL Ltd
ASX:CSL
84B AUD 3.6 18.7 12.6 15.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
48.8B USD 15.2 1 119.2 150.8 182.9
P/E Multiple
Earnings Growth PEG
US
Relay Therapeutics Inc
NASDAQ:RLAY
Average P/E: 199.5
Negative Multiple: -4.6
N/A N/A
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 854 397.8 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -161 975.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
166.2
89%
1.9
US
Amgen Inc
NASDAQ:AMGN
24.9
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
18.6
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
31.4
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -527.5 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.5
10%
1.7
AU
CSL Ltd
ASX:CSL
18.7
11%
1.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 119.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Relay Therapeutics Inc
NASDAQ:RLAY
Average EV/EBITDA: 35.7
Negative Multiple: -2.4
N/A N/A
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 782 344.2 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -196 690.4 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.1
14%
1.2
US
Amgen Inc
NASDAQ:AMGN
18
11%
1.6
US
Gilead Sciences Inc
NASDAQ:GILD
12.5
7%
1.8
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.1
16%
1.4
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
150.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Relay Therapeutics Inc
NASDAQ:RLAY
Average EV/EBIT: 42.1
Negative Multiple: -2.4
N/A N/A
IL
C
Can Fite Biopharma Ltd
TASE:CANF
Negative Multiple: -3 773 924.8 N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -194 445.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.9
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
18
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
12.5
12%
1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.1
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -559.1 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.9
13%
1.5
AU
CSL Ltd
ASX:CSL
15.7
11%
1.4
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
182.9
N/A N/A