E

Euroapi SAS
PAR:EAPI

Watchlist Manager
Euroapi SAS
PAR:EAPI
Watchlist
Price: 3.17 EUR 0.32% Market Closed
Market Cap: 303m EUR
Have any thoughts about
Euroapi SAS?
Write Note

Relative Value

The Relative Value of one EAPI stock under the Base Case scenario is 7.74 EUR. Compared to the current market price of 3.17 EUR, Euroapi SAS is Undervalued by 59%.

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.

EAPI Relative Value
Base Case
7.74 EUR
Undervaluation 59%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
88
Median 3Y
0.4
Median 5Y
0.4
Industry
2.5
Forward
0.3
vs History
vs Industry
37
Median 3Y
-1.9
Median 5Y
-1.9
Industry
21.4
Forward
-7.6
vs History
62
vs Industry
7
Median 3Y
21.5
Median 5Y
21.5
Industry
16
vs History
25
vs Industry
25
Median 3Y
-10.4
Median 5Y
-10.4
Industry
23.3
vs History
65
vs Industry
78
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
vs History
50
vs Industry
85
Median 3Y
0.6
Median 5Y
0.6
Industry
2.6
Forward
0.5
vs History
53
vs Industry
62
Median 3Y
3.4
Median 5Y
3.4
Industry
5.1
vs History
53
vs Industry
49
Median 3Y
1.8
Median 5Y
1.8
Industry
13.7
Forward
8.1
vs History
12
vs Industry
3
Median 3Y
74.1
Median 5Y
74.1
Industry
16.7
Forward
-13.4
vs History
62
vs Industry
4
Median 3Y
22.5
Median 5Y
22.5
Industry
15.1
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-12.1
Industry
18.9
vs History
62
vs Industry
80
Median 3Y
0.5
Median 5Y
0.5
Industry
1.9

Multiples Across Competitors

EAPI Competitors Multiples
Euroapi SAS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Euroapi SAS
PAR:EAPI
302m EUR 0.3 -1.1 1.6 113.1
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
747.7B USD 18.3 89.3 48 53.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
2.8T DKK 10.3 29.4 20.4 23.3
US
Johnson & Johnson
NYSE:JNJ
342.5B USD 3.9 23.3 11.3 14.7
US
Merck & Co Inc
NYSE:MRK
252.8B USD 4 20.8 10.5 12.6
CH
Roche Holding AG
SIX:ROG
216.7B CHF 3.7 18.8 10.6 12.5
UK
AstraZeneca PLC
LSE:AZN
170.2B GBP 4.3 32.5 169.2 253.5
CH
Novartis AG
SIX:NOVN
179.3B CHF 3.9 11.2 9.7 13.5
US
Pfizer Inc
NYSE:PFE
152.2B USD 2.5 35.8 10.6 16
P/S Multiple
Revenue Growth P/S to Growth
FR
E
Euroapi SAS
PAR:EAPI
Average P/S: 382 942
0.3
-2%
N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
4 211 733
7%
601 676.1
US
Eli Lilly and Co
NYSE:LLY
18.3
28%
0.7
UK
Dechra Pharmaceuticals PLC
LSE:DPH
578.3
9%
64.3
DK
Novo Nordisk A/S
CSE:NOVO B
10.3
21%
0.5
US
Johnson & Johnson
NYSE:JNJ
3.9
4%
1
US
Merck & Co Inc
NYSE:MRK
4
6%
0.7
CH
Roche Holding AG
SIX:ROG
3.7
5%
0.7
UK
AstraZeneca PLC
LSE:AZN
4.3
10%
0.4
CH
Novartis AG
SIX:NOVN
3.9
6%
0.7
US
Pfizer Inc
NYSE:PFE
2.5
3%
0.8
P/E Multiple
Earnings Growth PEG
FR
E
Euroapi SAS
PAR:EAPI
Average P/E: 32.6
Negative Multiple: -1.1
N/A N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
89.3
76%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
29.4
23%
1.3
US
Johnson & Johnson
NYSE:JNJ
23.3
-8%
N/A
US
Merck & Co Inc
NYSE:MRK
20.8
320%
0.1
CH
Roche Holding AG
SIX:ROG
18.8
16%
1.2
UK
AstraZeneca PLC
LSE:AZN
32.5
40%
0.8
CH
Novartis AG
SIX:NOVN
11.2
9%
1.2
US
Pfizer Inc
NYSE:PFE
35.8
102%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
E
Euroapi SAS
PAR:EAPI
Average EV/EBITDA: 413.8
1.6
-30%
N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48
42%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
DK
Novo Nordisk A/S
CSE:NOVO B
20.4
22%
0.9
US
Johnson & Johnson
NYSE:JNJ
11.3
4%
2.8
US
Merck & Co Inc
NYSE:MRK
10.5
63%
0.2
CH
Roche Holding AG
SIX:ROG
10.6
7%
1.5
UK
AstraZeneca PLC
LSE:AZN
169.2
18%
9.4
CH
Novartis AG
SIX:NOVN
9.7
3%
3.2
US
Pfizer Inc
NYSE:PFE
10.6
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
E
Euroapi SAS
PAR:EAPI
Average EV/EBIT: 1 821.5
113.1
115%
1
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.6
45%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
DK
Novo Nordisk A/S
CSE:NOVO B
23.3
22%
1.1
US
Johnson & Johnson
NYSE:JNJ
14.7
9%
1.6
US
Merck & Co Inc
NYSE:MRK
12.6
98%
0.1
CH
Roche Holding AG
SIX:ROG
12.5
9%
1.4
UK
AstraZeneca PLC
LSE:AZN
253.5
32%
7.9
CH
Novartis AG
SIX:NOVN
13.5
17%
0.8
US
Pfizer Inc
NYSE:PFE
16
19%
0.8