E

Euroapi SAS
PAR:EAPI

Watchlist Manager
Euroapi SAS
PAR:EAPI
Watchlist
Price: 2.662 EUR 0.08% Market Closed
Market Cap: 254.5m EUR

Relative Value

The Relative Value of one EAPI stock under the Base Case scenario is 7.972 EUR. Compared to the current market price of 2.662 EUR, Euroapi SAS is Undervalued by 67%.

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
7.972 EUR
Undervaluation 67%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
64
vs Industry
88
Median 3Y
0.4
Median 5Y
0.4
Industry
2.4
Forward
0.3
vs History
vs Industry
37
Median 3Y
-2
Median 5Y
-2
Industry
20.6
Forward
-13
vs History
72
vs Industry
52
Median 3Y
3.5
Median 5Y
3.5
Industry
15.5
vs History
vs Industry
25
Median 3Y
-8.1
Median 5Y
-8.1
Industry
23
vs History
89
vs Industry
79
Median 3Y
0.5
Median 5Y
0.5
Industry
1.9
vs History
72
vs Industry
89
Median 3Y
0.6
Median 5Y
0.6
Industry
2.5
Forward
0.3
vs History
72
vs Industry
73
Median 3Y
3.3
Median 5Y
3.3
Industry
4.9
vs History
40
vs Industry
49
Median 3Y
2.4
Median 5Y
2.4
Industry
12.6
Forward
3.4
vs History
vs Industry
3
Median 3Y
49.8
Median 5Y
49.8
Industry
15.7
Forward
-6
vs History
72
vs Industry
52
Median 3Y
5.1
Median 5Y
5.1
Industry
14
vs History
8
vs Industry
25
Median 3Y
-8.6
Median 5Y
-8.6
Industry
17.7
vs History
89
vs Industry
82
Median 3Y
0.4
Median 5Y
0.4
Industry
1.8

Multiples Across Competitors

EAPI Competitors Multiples
Euroapi SAS Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Euroapi SAS
PAR:EAPI
253.5m EUR 0.3 -1.9 3.6 -28.7
US
Eli Lilly and Co
NYSE:LLY
838.1B USD 18.6 79.1 45.9 50.7
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
372.1B USD 4.2 17.1 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
1.8T DKK 6.2 17.7 11.7 13.4
CH
Roche Holding AG
SIX:ROG
208.3B CHF 3.4 25.2 9.5 11.1
CH
Novartis AG
SIX:NOVN
187.4B CHF 4.4 19 11.5 14.7
UK
AstraZeneca PLC
LSE:AZN
161.3B GBP 4 30.5 126.2 192.7
US
Merck & Co Inc
NYSE:MRK
209.1B USD 3.3 12 8.6 10.3
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
115.8B EUR 1.3 9.1 5 5.9
P/E Multiple
Earnings Growth PEG
FR
E
Euroapi SAS
PAR:EAPI
Average P/E: 26.2
Negative Multiple: -1.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
79.1
49%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.1
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
17.7
18%
1
CH
Roche Holding AG
SIX:ROG
25.2
32%
0.8
CH
Novartis AG
SIX:NOVN
19
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
30.5
36%
0.8
US
Merck & Co Inc
NYSE:MRK
12
18%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.1
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
E
Euroapi SAS
PAR:EAPI
Average EV/EBITDA: 394.7
3.6
26%
0.1
US
Eli Lilly and Co
NYSE:LLY
45.9
31%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
11.7
14%
0.8
CH
Roche Holding AG
SIX:ROG
9.5
6%
1.6
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
126.2
9%
14
US
Merck & Co Inc
NYSE:MRK
8.6
9%
1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
E
Euroapi SAS
PAR:EAPI
Average EV/EBIT: 1 867.3
Negative Multiple: -28.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
50.7
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
16%
0.8
CH
Roche Holding AG
SIX:ROG
11.1
8%
1.4
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
192.7
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.3
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4