CanSino Biologics Inc
SSE:688185

Watchlist Manager
CanSino Biologics Inc Logo
CanSino Biologics Inc
SSE:688185
Watchlist
Price: 58.61 CNY -0.41% Market Closed
Market Cap: 9.5B CNY

Relative Value

The Relative Value of one CanSino Biologics Inc stock under the Base Case scenario is 37.94 CNY. Compared to the current market price of 58.61 CNY, CanSino Biologics Inc is Overvalued by 35%.

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.

Relative Value
Base Case
37.94 CNY
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
11
Median 3Y
17
Median 5Y
17.8
Industry
2.4
Forward
11.2
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-7.7
Industry
20.8
Forward
-24.2
vs History
vs Industry
Median 3Y
-11.5
Median 5Y
-11.9
Industry
15.4
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-8.8
Industry
22.8
vs History
78
vs Industry
40
Median 3Y
2.2
Median 5Y
3.1
Industry
2
vs History
68
vs Industry
13
Median 3Y
13
Median 5Y
15.7
Industry
2.5
Forward
9.2
vs History
56
vs Industry
14
Median 3Y
14.3
Median 5Y
18.3
Industry
4.9
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-5.5
Industry
12.7
Forward
817.4
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-5.5
Industry
15.8
Forward
-18.7
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-9.5
Industry
14
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-7.7
Industry
18.3
vs History
77
vs Industry
40
Median 3Y
2.1
Median 5Y
3.5
Industry
1.7

Multiples Across Competitors

Competitors Multiples
CanSino Biologics Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
CanSino Biologics Inc
SSE:688185
9.5B CNY 12.7 -13.1 -11.7 -11.7
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
CN
CanSino Biologics Inc
SSE:688185
Average P/E: 28.2
Negative Multiple: -13.1
N/A N/A
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
CN
CanSino Biologics Inc
SSE:688185
Average EV/EBITDA: 435.1
Negative Multiple: -11.7
N/A N/A
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
CN
CanSino Biologics Inc
SSE:688185
Average EV/EBIT: 1 869.8
Negative Multiple: -11.7
N/A N/A
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