Eris Lifesciences Ltd
NSE:ERIS

Watchlist Manager
Eris Lifesciences Ltd Logo
Eris Lifesciences Ltd
NSE:ERIS
Watchlist
Price: 1 468.2 INR -2.9% Market Closed
Market Cap: 199.9B INR

Relative Value

The Relative Value of one ERIS stock under the Base Case scenario is 1 620.76 INR. Compared to the current market price of 1 468.2 INR, Eris Lifesciences Ltd is Undervalued by 9%.

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.

ERIS Relative Value
Base Case
1 620.76 INR
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
20
Median 3Y
6.5
Median 5Y
6.6
Industry
2.4
Forward
6.6
vs History
0
vs Industry
7
Median 3Y
29.5
Median 5Y
24.9
Industry
20.6
Forward
53.2
vs History
30
vs Industry
17
Median 3Y
26.7
Median 5Y
25.7
Industry
15.5
vs History
58
vs Industry
30
Median 3Y
31.7
Median 5Y
18.7
Industry
23
vs History
1
vs Industry
10
Median 3Y
4.9
Median 5Y
5.1
Industry
1.9
vs History
6
vs Industry
18
Median 3Y
6.7
Median 5Y
6.6
Industry
2.5
Forward
7.2
vs History
3
vs Industry
22
Median 3Y
8.4
Median 5Y
8.3
Industry
4.9
vs History
3
vs Industry
16
Median 3Y
19.9
Median 5Y
19.7
Industry
12.6
Forward
20.6
vs History
3
vs Industry
13
Median 3Y
25.9
Median 5Y
23.4
Industry
15.7
Forward
29.7
vs History
19
vs Industry
16
Median 3Y
28.2
Median 5Y
26.9
Industry
14
vs History
36
vs Industry
15
Median 3Y
33.3
Median 5Y
33.3
Industry
17.7
vs History
63
vs Industry
24
Median 3Y
3.3
Median 5Y
3.7
Industry
1.8

Multiples Across Competitors

ERIS Competitors Multiples
Eris Lifesciences Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Eris Lifesciences Ltd
NSE:ERIS
199.7B INR 7.3 60.6 24.8 35
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
IN
Eris Lifesciences Ltd
NSE:ERIS
Average P/E: 30
60.6
24%
2.5
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
IN
Eris Lifesciences Ltd
NSE:ERIS
Average EV/EBITDA: 396.7
24.8
29%
0.9
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
IN
Eris Lifesciences Ltd
NSE:ERIS
Average EV/EBIT: 1 700.7
35
30%
1.2
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