Neuland Laboratories Ltd
NSE:NEULANDLAB

Watchlist Manager
Neuland Laboratories Ltd Logo
Neuland Laboratories Ltd
NSE:NEULANDLAB
Watchlist
Price: 12 069.2 INR 7.08% Market Closed
Market Cap: 154.8B INR

Relative Value

The Relative Value of one NEULANDLAB stock under the Base Case scenario is 7 693.08 INR. Compared to the current market price of 12 069.2 INR, Neuland Laboratories Ltd is Overvalued by 36%.

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.

NEULANDLAB Relative Value
Base Case
7 693.08 INR
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
14
Median 3Y
3.4
Median 5Y
2.3
Industry
2.4
Forward
9.5
vs History
7
vs Industry
8
Median 3Y
25.4
Median 5Y
27.5
Industry
20.8
Forward
62.1
vs History
6
vs Industry
7
Median 3Y
23
Median 5Y
17.6
Industry
15.4
vs History
15
vs Industry
1
Median 3Y
124.4
Median 5Y
108.3
Industry
22.8
vs History
7
vs Industry
5
Median 3Y
4.4
Median 5Y
2.7
Industry
2
vs History
6
vs Industry
13
Median 3Y
3.4
Median 5Y
2.3
Industry
2.5
Forward
9.4
vs History
6
vs Industry
11
Median 3Y
6.7
Median 5Y
5.6
Industry
4.9
vs History
6
vs Industry
9
Median 3Y
13.3
Median 5Y
13.2
Industry
12.7
Forward
39.3
vs History
6
vs Industry
8
Median 3Y
18.2
Median 5Y
18
Industry
15.8
Forward
44.9
vs History
6
vs Industry
7
Median 3Y
24.3
Median 5Y
19.3
Industry
14
vs History
6
vs Industry
1
Median 3Y
51.8
Median 5Y
58
Industry
18.3
vs History
6
vs Industry
8
Median 3Y
3.5
Median 5Y
1.9
Industry
1.7

Multiples Across Competitors

NEULANDLAB Competitors Multiples
Neuland Laboratories Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Neuland Laboratories Ltd
NSE:NEULANDLAB
155.7B INR 10.2 51.9 40.8 49.2
US
Eli Lilly and Co
NYSE:LLY
779.4B USD 17.3 73.6 42.8 47.2
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
394B USD 4.4 28 13.1 17.2
DK
Novo Nordisk A/S
CSE:NOVO B
2.1T DKK 7.2 20.8 13.7 15.6
CH
Roche Holding AG
SIX:ROG
236.5B CHF 4 20.6 11.5 13.6
UK
AstraZeneca PLC
LSE:AZN
177B GBP 4.2 32.6 126.9 193.8
US
Merck & Co Inc
NYSE:MRK
225.9B USD 3.5 13.2 8.9 10.5
CH
Novartis AG
SIX:NOVN
199.7B CHF 4.4 19 11.5 14.7
IE
Endo International PLC
LSE:0Y5F
167.6B USD 72.3 -57.3 267.5 670.8
US
Pfizer Inc
NYSE:PFE
142.8B USD 2.2 17.8 8.5 12.1
P/E Multiple
Earnings Growth PEG
IN
Neuland Laboratories Ltd
NSE:NEULANDLAB
Average P/E: 30.8
51.9
26%
2
US
Eli Lilly and Co
NYSE:LLY
73.6
48%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
28
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
20.8
19%
1.1
CH
Roche Holding AG
SIX:ROG
20.6
16%
1.3
UK
AstraZeneca PLC
LSE:AZN
32.6
36%
0.9
US
Merck & Co Inc
NYSE:MRK
13.2
17%
0.8
CH
Novartis AG
SIX:NOVN
19
16%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -57.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.8
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Neuland Laboratories Ltd
NSE:NEULANDLAB
Average EV/EBITDA: 399.2
40.8
22%
1.9
US
Eli Lilly and Co
NYSE:LLY
42.8
30%
1.4
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
13.7
15%
0.9
CH
Roche Holding AG
SIX:ROG
11.5
8%
1.4
UK
AstraZeneca PLC
LSE:AZN
126.9
9%
14.1
US
Merck & Co Inc
NYSE:MRK
8.9
9%
1
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
IE
E
Endo International PLC
LSE:0Y5F
267.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.5
3%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Neuland Laboratories Ltd
NSE:NEULANDLAB
Average EV/EBIT: 1 704.3
49.2
24%
2
US
Eli Lilly and Co
NYSE:LLY
47.2
33%
1.4
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
15.6
16%
1
CH
Roche Holding AG
SIX:ROG
13.6
9%
1.5
UK
AstraZeneca PLC
LSE:AZN
193.8
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.5
12%
0.9
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.1
10%
1.2