Virbac SA
PAR:VIRP

Watchlist Manager
Virbac SA Logo
Virbac SA
PAR:VIRP
Watchlist
Price: 301.5 EUR -0.99% Market Closed
Market Cap: 2.5B EUR

Relative Value

The Relative Value of one VIRP stock under the Base Case scenario is 458.59 EUR. Compared to the current market price of 301.5 EUR, Virbac SA is Undervalued by 34%.

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.

VIRP Relative Value
Base Case
458.59 EUR
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
54
Median 3Y
2
Median 5Y
2
Industry
2.4
Forward
1.7
vs History
80
vs Industry
27
Median 3Y
20.2
Median 5Y
20.5
Industry
20.8
Forward
15.3
vs History
84
vs Industry
31
Median 3Y
22.9
Median 5Y
18.8
Industry
15.4
vs History
79
vs Industry
33
Median 3Y
30.7
Median 5Y
30.1
Industry
22.8
vs History
95
vs Industry
30
Median 3Y
2.9
Median 5Y
3.1
Industry
2
vs History
73
vs Industry
52
Median 3Y
2
Median 5Y
2
Industry
2.5
Forward
1.7
vs History
93
vs Industry
61
Median 3Y
3.8
Median 5Y
4
Industry
4.9
vs History
73
vs Industry
33
Median 3Y
10.2
Median 5Y
10.7
Industry
12.7
Forward
8.5
vs History
87
vs Industry
33
Median 3Y
12.9
Median 5Y
14.7
Industry
15.8
Forward
10.7
vs History
90
vs Industry
31
Median 3Y
22
Median 5Y
17.9
Industry
14
vs History
77
vs Industry
22
Median 3Y
36.7
Median 5Y
26.4
Industry
18.3
vs History
87
vs Industry
38
Median 3Y
2.2
Median 5Y
2.2
Industry
1.7

Multiples Across Competitors

VIRP Competitors Multiples
Virbac SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Virbac SA
PAR:VIRP
2.5B EUR 1.8 17.4 9.8 12
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
CH
Novartis AG
SIX:NOVN
199.7B CHF 4.4 19 11.5 14.7
US
Merck & Co Inc
NYSE:MRK
225.9B USD 3.5 13.2 8.9 10.5
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
FR
Virbac SA
PAR:VIRP
Average P/E: 27
17.4
12%
1.4
US
Eli Lilly and Co
NYSE:LLY
73.6
49%
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
CH
Novartis AG
SIX:NOVN
19
16%
1.2
US
Merck & Co Inc
NYSE:MRK
13.2
18%
0.7
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
FR
Virbac SA
PAR:VIRP
Average EV/EBITDA: 396.4
9.8
11%
0.9
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
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
US
Merck & Co Inc
NYSE:MRK
8.9
9%
1
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
FR
Virbac SA
PAR:VIRP
Average EV/EBIT: 1 700.9
12
11%
1.1
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
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
US
Merck & Co Inc
NYSE:MRK
10.5
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.1
10%
1.2