Lincoln Pharmaceuticals Ltd
NSE:LINCOLN

Watchlist Manager
Lincoln Pharmaceuticals Ltd Logo
Lincoln Pharmaceuticals Ltd
NSE:LINCOLN
Watchlist
Price: 547.45 INR 1%
Market Cap: 11B INR

Relative Value

The Relative Value of one LINCOLN stock under the Base Case scenario is hidden INR. Compared to the current market price of 547.45 INR, Lincoln Pharmaceuticals Ltd is hidden .

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.

LINCOLN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
53
Median 3Y
1.8
Median 5Y
1.5
Industry
2.5
Forward
1.7
vs History
30
vs Industry
35
Median 3Y
12.2
Median 5Y
10.1
Industry
21.3
Forward
10.4
vs History
42
vs Industry
25
Median 3Y
17.9
Median 5Y
13.1
Industry
16.7
vs History
20
vs Industry
12
Median 3Y
32
Median 5Y
19.7
Industry
24.7
vs History
39
vs Industry
43
Median 3Y
1.8
Median 5Y
1.6
Industry
2.1
vs History
33
vs Industry
59
Median 3Y
1.5
Median 5Y
1.3
Industry
2.6
Forward
1.4
vs History
30
vs Industry
60
Median 3Y
2.8
Median 5Y
2.4
Industry
5.1
vs History
28
vs Industry
33
Median 3Y
9.2
Median 5Y
6.6
Industry
12.8
Forward
7.7
vs History
25
vs Industry
34
Median 3Y
10.5
Median 5Y
7.2
Industry
16.3
Forward
8.5
vs History
46
vs Industry
29
Median 3Y
15.5
Median 5Y
10.9
Industry
14.9
vs History
22
vs Industry
14
Median 3Y
25.6
Median 5Y
14.8
Industry
18.2
vs History
36
vs Industry
36
Median 3Y
1.9
Median 5Y
1.6
Industry
1.9

Multiples Across Competitors

LINCOLN Competitors Multiples
Lincoln Pharmaceuticals Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Lincoln Pharmaceuticals Ltd
NSE:LINCOLN
11B INR 1.8 12.3 9.7 11.1
US
Eli Lilly and Co
NYSE:LLY
708.1B USD 14.4 63.8 34.3 37.5
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
373.8B USD 4.2 17.1 12.5 16.4
DK
Novo Nordisk A/S
CSE:NOVO B
2.1T DKK 6.8 19.8 13.7 15.7
CH
Roche Holding AG
SIX:ROG
209.7B CHF 3.5 25.3 9.5 11.1
CH
Novartis AG
SIX:NOVN
186.1B CHF 4.3 17.7 10.5 14
UK
AstraZeneca PLC
LSE:AZN
164.4B GBP 4.1 28.7 131 197.5
US
Merck & Co Inc
NYSE:MRK
191.9B USD 3 11 8.2 10
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
133.4B USD 2.1 16.9 7.3 10.3
P/E Multiple
Earnings Growth PEG
IN
Lincoln Pharmaceuticals Ltd
NSE:LINCOLN
Average P/E: 23.6
12.3
16%
0.8
US
Eli Lilly and Co
NYSE:LLY
63.8
50%
1.3
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
19.8
18%
1.1
CH
Roche Holding AG
SIX:ROG
25.3
32%
0.8
CH
Novartis AG
SIX:NOVN
17.7
17%
1
UK
AstraZeneca PLC
LSE:AZN
28.7
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11
17%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.9
30%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Lincoln Pharmaceuticals Ltd
NSE:LINCOLN
Average EV/EBITDA: 394.9
9.7
18%
0.5
US
Eli Lilly and Co
NYSE:LLY
34.3
30%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.5
7%
1.8
DK
Novo Nordisk A/S
CSE:NOVO B
13.7
13%
1.1
CH
Roche Holding AG
SIX:ROG
9.5
5%
1.9
CH
Novartis AG
SIX:NOVN
10.5
5%
2.1
UK
AstraZeneca PLC
LSE:AZN
131
10%
13.1
US
Merck & Co Inc
NYSE:MRK
8.2
8%
1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.3
2%
3.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Lincoln Pharmaceuticals Ltd
NSE:LINCOLN
Average EV/EBIT: 1 698.3
11.1
19%
0.6
US
Eli Lilly and Co
NYSE:LLY
37.5
32%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.4
13%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
15.7
14%
1.1
CH
Roche Holding AG
SIX:ROG
11.1
6%
1.9
CH
Novartis AG
SIX:NOVN
14
10%
1.4
UK
AstraZeneca PLC
LSE:AZN
197.5
23%
8.6
US
Merck & Co Inc
NYSE:MRK
10
11%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
10%
1