Lupin Ltd
NSE:LUPIN

Watchlist Manager
Lupin Ltd Logo
Lupin Ltd
NSE:LUPIN
Watchlist
Price: 2 168.3 INR -0.4% Market Closed
Market Cap: 990.4B INR

Relative Value

The Relative Value of one LUPIN stock under the Base Case scenario is 2 574.01 INR. Compared to the current market price of 2 168.3 INR, Lupin Ltd is Undervalued by 16%.

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.

LUPIN Relative Value
Base Case
2 574.01 INR
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

LUPIN Competitors Multiples
Lupin Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Lupin Ltd
NSE:LUPIN
990.3B INR 4 22.9 15.3 19.1
US
Eli Lilly and Co
NYSE:LLY
977.5B USD 16.4 52.9 35.5 38.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 5.8 -157.8 0.4 1.9
US
Johnson & Johnson
NYSE:JNJ
519.4B USD 5.6 20.6 16.9 21.9
CH
Roche Holding AG
SIX:ROG
272.5B CHF 4.4 29.1 12.3 14.4
UK
AstraZeneca PLC
LSE:AZN
206.5B GBP 0 0.3 0 0
CH
Novartis AG
SIX:NOVN
219.3B CHF 4.9 19 15.1 19.5
US
Merck & Co Inc
NYSE:MRK
269.7B USD 4.2 14.1 10 11.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.5 11.4 13.3
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
144.7B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
IN
Lupin Ltd
NSE:LUPIN
Average P/E: 21.1
22.9
11%
2.1
US
Eli Lilly and Co
NYSE:LLY
52.9
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -157.8 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.6
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.1
29%
1
UK
AstraZeneca PLC
LSE:AZN
0.3
37%
0
CH
Novartis AG
SIX:NOVN
19
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.1
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
16.5
3%
5.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Lupin Ltd
NSE:LUPIN
Average EV/EBITDA: 42.7
15.3
9%
1.7
US
Eli Lilly and Co
NYSE:LLY
35.5
34%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
0.4
36%
0
US
Johnson & Johnson
NYSE:JNJ
16.9
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.3
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
0
10%
0
CH
Novartis AG
SIX:NOVN
15.1
6%
2.5
US
Merck & Co Inc
NYSE:MRK
10
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.4
1%
11.4
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Lupin Ltd
NSE:LUPIN
Average EV/EBIT: 92.3
19.1
10%
1.9
US
Eli Lilly and Co
NYSE:LLY
38.1
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
1.9
98%
0
US
Johnson & Johnson
NYSE:JNJ
21.9
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.4
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
0
23%
0
CH
Novartis AG
SIX:NOVN
19.5
12%
1.6
US
Merck & Co Inc
NYSE:MRK
11.9
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
13.3
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5