Medincell SA
PAR:MEDCL

Watchlist Manager
Medincell SA Logo
Medincell SA
PAR:MEDCL
Watchlist
Price: 14 EUR -1.55% Market Closed
Market Cap: 463m EUR

Relative Value

The Relative Value of one MEDCL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 14 EUR, Medincell SA is hidden .

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.

MEDCL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
5
Median 3Y
33
Median 5Y
43.6
Industry
2.4
Forward
14.7
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-11.6
Industry
20.8
Forward
-14.6
vs History
7
vs Industry
19
Median 3Y
-10.2
Median 5Y
-14
Industry
15.4
vs History
7
vs Industry
12
Median 3Y
-10.5
Median 5Y
-15.1
Industry
22.8
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-11.4
Industry
2
vs History
38
vs Industry
5
Median 3Y
36
Median 5Y
42.2
Industry
2.5
Forward
15.1
vs History
57
vs Industry
4
Median 3Y
49.6
Median 5Y
51.9
Industry
4.9
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-16.1
Industry
12.7
Forward
-52.7
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-14.9
Industry
15.8
Forward
-50.8
vs History
7
vs Industry
18
Median 3Y
-10.8
Median 5Y
-14.4
Industry
14
vs History
7
vs Industry
19
Median 3Y
-10.3
Median 5Y
-13.7
Industry
18.3
vs History
33
vs Industry
4
Median 3Y
15.7
Median 5Y
21.4
Industry
1.7

Multiples Across Competitors

MEDCL Competitors Multiples
Medincell SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Medincell SA
PAR:MEDCL
463m EUR 43.4 -14.7 -26.7 -24.4
US
Eli Lilly and Co
NYSE:LLY
775.3B USD 17.2 73.2 42.6 47
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
373.9B USD 4.2 26.6 12.5 16.4
DK
Novo Nordisk A/S
CSE:NOVO B
2.1T DKK 7.1 20.5 13.5 15.4
CH
Roche Holding AG
SIX:ROG
228.6B CHF 3.9 19.9 11.1 13.2
UK
AstraZeneca PLC
LSE:AZN
174.1B GBP 4.2 32.3 127.9 195.3
CH
Novartis AG
SIX:NOVN
196B CHF 4.3 18.7 11.3 14.5
US
Merck & Co Inc
NYSE:MRK
219.3B USD 3.4 12.8 8.7 10.2
IE
Endo International PLC
LSE:0Y5F
167.6B USD 72.3 -57.3 267.5 670.8
US
Pfizer Inc
NYSE:PFE
140B USD 2.2 17.4 8.4 12
P/E Multiple
Earnings Growth PEG
FR
Medincell SA
PAR:MEDCL
Average P/E: 27.7
Negative Multiple: -14.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
73.2
49%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
26.6
26%
1
DK
Novo Nordisk A/S
CSE:NOVO B
20.5
19%
1.1
CH
Roche Holding AG
SIX:ROG
19.9
16%
1.2
UK
AstraZeneca PLC
LSE:AZN
32.3
36%
0.9
CH
Novartis AG
SIX:NOVN
18.7
16%
1.2
US
Merck & Co Inc
NYSE:MRK
12.8
18%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -57.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.4
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Medincell SA
PAR:MEDCL
Average EV/EBITDA: 435
Negative Multiple: -26.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
42.6
30%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.5
7%
1.8
DK
Novo Nordisk A/S
CSE:NOVO B
13.5
15%
0.9
CH
Roche Holding AG
SIX:ROG
11.1
8%
1.4
UK
AstraZeneca PLC
LSE:AZN
127.9
9%
14.2
CH
Novartis AG
SIX:NOVN
11.3
5%
2.3
US
Merck & Co Inc
NYSE:MRK
8.7
9%
1
IE
E
Endo International PLC
LSE:0Y5F
267.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.4
3%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Medincell SA
PAR:MEDCL
Average EV/EBIT: 1 869.7
Negative Multiple: -24.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
47
33%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.4
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
15.4
16%
1
CH
Roche Holding AG
SIX:ROG
13.2
9%
1.5
UK
AstraZeneca PLC
LSE:AZN
195.3
21%
9.3
CH
Novartis AG
SIX:NOVN
14.5
8%
1.8
US
Merck & Co Inc
NYSE:MRK
10.2
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12
10%
1.2