A

Abbott India Ltd
NSE:ABBOTINDIA

Watchlist Manager
Abbott India Ltd
NSE:ABBOTINDIA
Watchlist
Price: 29 108.05 INR -0.99% Market Closed
Market Cap: 618.5B INR

Relative Value

The Relative Value of one ABBOTINDIA stock under the Base Case scenario is 23 526.63 INR. Compared to the current market price of 29 108.05 INR, Abbott India Ltd is Overvalued 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.

ABBOTINDIA Relative Value
Base Case
23 526.63 INR
Overvaluation 19%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
13
Median 3Y
9.7
Median 5Y
8.6
Industry
2.4
Forward
9.4
vs History
79
vs Industry
8
Median 3Y
48.5
Median 5Y
49
Industry
20.5
Forward
44.7
vs History
6
vs Industry
6
Median 3Y
49.7
Median 5Y
49.7
Industry
15.4
vs History
6
vs Industry
7
Median 3Y
54.3
Median 5Y
54.9
Industry
22.8
vs History
11
vs Industry
2
Median 3Y
15.8
Median 5Y
15.2
Industry
1.9
vs History
26
vs Industry
13
Median 3Y
9.4
Median 5Y
8.2
Industry
2.5
Forward
9.1
vs History
26
vs Industry
9
Median 3Y
20.9
Median 5Y
18.5
Industry
4.9
vs History
49
vs Industry
9
Median 3Y
38.3
Median 5Y
38.1
Industry
12.4
Forward
35.4
vs History
53
vs Industry
10
Median 3Y
40.4
Median 5Y
40.3
Industry
15.5
Forward
35.6
vs History
6
vs Industry
7
Median 3Y
48.1
Median 5Y
47.7
Industry
14
vs History
6
vs Industry
7
Median 3Y
50.1
Median 5Y
49
Industry
17.9
vs History
74
vs Industry
3
Median 3Y
28.6
Median 5Y
35.4
Industry
1.8

Multiples Across Competitors

ABBOTINDIA Competitors Multiples
Abbott India Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Abbott India Ltd
NSE:ABBOTINDIA
618.5B INR 9.9 46.4 37.6 39.4
US
Eli Lilly and Co
NYSE:LLY
689.8B USD 15.2 64.1 38 40.7
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
359.1B USD 4 25.3 12 15.6
DK
Novo Nordisk A/S
CSE:NOVO B
1.8T DKK 6.3 18 11.9 13.6
CH
Roche Holding AG
SIX:ROG
193.7B CHF 3.3 16.8 9.5 11.3
CH
Novartis AG
SIX:NOVN
171.5B CHF 3.9 16.8 10.2 13.1
UK
AstraZeneca PLC
LSE:AZN
155.3B GBP 3.7 28.3 125.4 191.5
US
Merck & Co Inc
NYSE:MRK
198.4B USD 3.1 11.4 7.9 9.2
IE
Endo International PLC
LSE:0Y5F
162.4B USD 70 -55.5 259.5 650.8
US
Pfizer Inc
NYSE:PFE
123.3B USD 1.9 15.2 7.7 10.9
P/E Multiple
Earnings Growth PEG
IN
A
Abbott India Ltd
NSE:ABBOTINDIA
Average P/E: 26.9
46.4
13%
3.6
US
Eli Lilly and Co
NYSE:LLY
64.1
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
25.3
26%
1
DK
Novo Nordisk A/S
CSE:NOVO B
18
19%
0.9
CH
Roche Holding AG
SIX:ROG
16.8
16%
1.1
CH
Novartis AG
SIX:NOVN
16.8
16%
1
UK
AstraZeneca PLC
LSE:AZN
28.3
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.4
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -55.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
15.2
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
A
Abbott India Ltd
NSE:ABBOTINDIA
Average EV/EBITDA: 396.9
37.6
14%
2.7
US
Eli Lilly and Co
NYSE:LLY
38
30%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12
7%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.9
15%
0.8
CH
Roche Holding AG
SIX:ROG
9.5
8%
1.2
CH
Novartis AG
SIX:NOVN
10.2
5%
2
UK
AstraZeneca PLC
LSE:AZN
125.4
9%
13.9
US
Merck & Co Inc
NYSE:MRK
7.9
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
259.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.7
3%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
A
Abbott India Ltd
NSE:ABBOTINDIA
Average EV/EBIT: 1 699.8
39.4
16%
2.5
US
Eli Lilly and Co
NYSE:LLY
40.7
33%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
15.6
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13.6
16%
0.8
CH
Roche Holding AG
SIX:ROG
11.3
9%
1.3
CH
Novartis AG
SIX:NOVN
13.1
8%
1.6
UK
AstraZeneca PLC
LSE:AZN
191.5
21%
9.1
US
Merck & Co Inc
NYSE:MRK
9.2
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
650.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.9
10%
1.1