Solara Active Pharma Sciences Ltd
NSE:SOLARA

Watchlist Manager
Solara Active Pharma Sciences Ltd Logo
Solara Active Pharma Sciences Ltd
NSE:SOLARA
Watchlist
Price: 488.9 INR -4.01% Market Closed
Market Cap: 23.5B INR

Relative Value

The Relative Value of one SOLARA stock under the Base Case scenario is 643.8 INR. Compared to the current market price of 488.9 INR, Solara Active Pharma Sciences Ltd is Undervalued by 24%.

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.

SOLARA Relative Value
Base Case
643.8 INR
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
51
Median 3Y
1.6
Median 5Y
2.1
Industry
2.4
Forward
1.5
vs History
vs Industry
Median 3Y
-13.3
Median 5Y
-7.1
Industry
20.5
Forward
21.7
vs History
34
vs Industry
21
Median 3Y
11.4
Median 5Y
12.3
Industry
15.4
vs History
vs Industry
0
Median 3Y
-35.7
Median 5Y
-35.6
Industry
22.8
vs History
53
vs Industry
32
Median 3Y
1.4
Median 5Y
2.3
Industry
1.9
vs History
69
vs Industry
50
Median 3Y
2
Median 5Y
2.4
Industry
2.5
Forward
1.6
vs History
74
vs Industry
45
Median 3Y
4.8
Median 5Y
5.6
Industry
4.9
vs History
57
vs Industry
24
Median 3Y
13.6
Median 5Y
15.1
Industry
12.4
Forward
8.7
vs History
23
vs Industry
12
Median 3Y
-13.5
Median 5Y
23
Industry
15.5
Forward
15
vs History
36
vs Industry
20
Median 3Y
12.6
Median 5Y
13.6
Industry
14
vs History
47
vs Industry
16
Median 3Y
31.1
Median 5Y
27
Industry
17.9
vs History
58
vs Industry
47
Median 3Y
1
Median 5Y
1.4
Industry
1.8

Multiples Across Competitors

SOLARA Competitors Multiples
Solara Active Pharma Sciences Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Solara Active Pharma Sciences Ltd
NSE:SOLARA
23.5B INR 1.8 -9.3 14.1 34.4
US
Eli Lilly and Co
NYSE:LLY
669.1B USD 15 64.3 36.9 41.8
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
356B USD 4 25.3 11.9 15.6
DK
Novo Nordisk A/S
CSE:NOVO B
1.8T DKK 6.3 18.3 11.9 13.8
CH
Roche Holding AG
SIX:ROG
193.7B CHF 3.3 16.8 9.5 11.3
CH
Novartis AG
SIX:NOVN
171.4B CHF 3.9 16.7 10.2 13.2
UK
AstraZeneca PLC
LSE:AZN
155.3B GBP 3.7 28.2 125.4 191.5
US
Merck & Co Inc
NYSE:MRK
195.2B USD 3 11.5 7.8 9.3
IE
Endo International PLC
LSE:0Y5F
162.4B USD 70 -55.5 259.5 650.8
US
Pfizer Inc
NYSE:PFE
122.1B USD 1.9 15.2 7.6 10.9
P/E Multiple
Earnings Growth PEG
IN
Solara Active Pharma Sciences Ltd
NSE:SOLARA
Average P/E: 24.6
Negative Multiple: -9.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
64.3
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
25.3
26%
1
DK
Novo Nordisk A/S
CSE:NOVO B
18.3
19%
1
CH
Roche Holding AG
SIX:ROG
16.8
16%
1
CH
Novartis AG
SIX:NOVN
16.7
16%
1
UK
AstraZeneca PLC
LSE:AZN
28.2
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.5
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -55.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
15.2
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Solara Active Pharma Sciences Ltd
NSE:SOLARA
Average EV/EBITDA: 394.7
14.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.9
30%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
11.9
7%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.9
15%
0.8
CH
Roche Holding AG
SIX:ROG
9.5
8%
1.2
CH
Novartis AG
SIX:NOVN
10.2
5%
2
UK
AstraZeneca PLC
LSE:AZN
125.4
9%
13.9
US
Merck & Co Inc
NYSE:MRK
7.8
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
259.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
3%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Solara Active Pharma Sciences Ltd
NSE:SOLARA
Average EV/EBIT: 1 699.6
34.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
41.8
33%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
15.6
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13.8
16%
0.9
CH
Roche Holding AG
SIX:ROG
11.3
9%
1.3
CH
Novartis AG
SIX:NOVN
13.2
8%
1.7
UK
AstraZeneca PLC
LSE:AZN
191.5
21%
9.1
US
Merck & Co Inc
NYSE:MRK
9.3
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
650.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.9
10%
1.1