M

Mankind Pharma Ltd
NSE:MANKIND

Watchlist Manager
Mankind Pharma Ltd
NSE:MANKIND
Watchlist
Price: 2 350.25 INR -0.92%
Market Cap: 969.7B INR

Relative Value

The Relative Value of one MANKIND stock under the Base Case scenario is 2 487.67 INR. Compared to the current market price of 2 350.25 INR, Mankind Pharma Ltd is Undervalued by 6%.

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.

MANKIND Relative Value
Base Case
2 487.67 INR
Undervaluation 6%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
18
Median 3Y
7.6
Median 5Y
7.6
Industry
2.4
Forward
7.5
vs History
33
vs Industry
9
Median 3Y
42.5
Median 5Y
42.5
Industry
20.5
Forward
45.2
vs History
20
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
15.4
vs History
20
vs Industry
12
Median 3Y
0
Median 5Y
0
Industry
22.6
vs History
58
vs Industry
7
Median 3Y
9.2
Median 5Y
9.2
Industry
2
vs History
41
vs Industry
17
Median 3Y
7.3
Median 5Y
7.3
Industry
2.5
Forward
7.1
vs History
41
vs Industry
17
Median 3Y
10.3
Median 5Y
10.3
Industry
4.9
vs History
45
vs Industry
10
Median 3Y
30
Median 5Y
30
Industry
12.6
Forward
27.5
vs History
41
vs Industry
10
Median 3Y
35.3
Median 5Y
35.3
Industry
15.6
Forward
33.7
vs History
20
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
13.9
vs History
20
vs Industry
10
Median 3Y
0
Median 5Y
0
Industry
17.7
vs History
29
vs Industry
10
Median 3Y
10.8
Median 5Y
10.8
Industry
1.8

Multiples Across Competitors

MANKIND Competitors Multiples
Mankind Pharma Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Mankind Pharma Ltd
NSE:MANKIND
941.6B INR 8.1 46 31.5 37
US
Eli Lilly and Co
NYSE:LLY
819.5B USD 18.2 77.4 44.9 49.6
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
393B USD 4.4 27.9 13.1 17.2
DK
Novo Nordisk A/S
CSE:NOVO B
2.3T DKK 8 22.9 15.1 17.1
CH
Roche Holding AG
SIX:ROG
242.5B CHF 4.1 21.1 11.7 13.9
US
Merck & Co Inc
NYSE:MRK
233.7B USD 3.6 13.7 9.2 10.9
UK
AstraZeneca PLC
LSE:AZN
177.6B GBP 4.2 32.6 126.9 193.9
CH
Novartis AG
SIX:NOVN
199.6B CHF 4.4 18.9 11.4 14.7
IE
Endo International PLC
LSE:0Y5F
166.1B USD 71.6 -56.8 265.3 665.3
US
Pfizer Inc
NYSE:PFE
148.1B USD 2.3 18.4 8.7 12.5
P/E Multiple
Earnings Growth PEG
IN
M
Mankind Pharma Ltd
NSE:MANKIND
Average P/E: 31
46
17%
2.7
US
Eli Lilly and Co
NYSE:LLY
77.4
48%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
27.9
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
22.9
19%
1.2
CH
Roche Holding AG
SIX:ROG
21.1
16%
1.3
US
Merck & Co Inc
NYSE:MRK
13.7
17%
0.8
UK
AstraZeneca PLC
LSE:AZN
32.6
36%
0.9
CH
Novartis AG
SIX:NOVN
18.9
16%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56.8 N/A N/A
US
Pfizer Inc
NYSE:PFE
18.4
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
M
Mankind Pharma Ltd
NSE:MANKIND
Average EV/EBITDA: 398.6
31.5
31%
1
US
Eli Lilly and Co
NYSE:LLY
44.9
30%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
13.1
7%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
15.1
15%
1
CH
Roche Holding AG
SIX:ROG
11.7
8%
1.5
US
Merck & Co Inc
NYSE:MRK
9.2
9%
1
UK
AstraZeneca PLC
LSE:AZN
126.9
9%
14.1
CH
Novartis AG
SIX:NOVN
11.4
5%
2.3
IE
E
Endo International PLC
LSE:0Y5F
265.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.7
3%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
M
Mankind Pharma Ltd
NSE:MANKIND
Average EV/EBIT: 1 703.1
37
21%
1.8
US
Eli Lilly and Co
NYSE:LLY
49.6
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
17.2
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
17.1
16%
1.1
CH
Roche Holding AG
SIX:ROG
13.9
9%
1.5
US
Merck & Co Inc
NYSE:MRK
10.9
12%
0.9
UK
AstraZeneca PLC
LSE:AZN
193.9
21%
9.2
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
IE
E
Endo International PLC
LSE:0Y5F
665.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.5
10%
1.2