B

BioInvent International AB
STO:BINV

Watchlist Manager
BioInvent International AB
STO:BINV
Watchlist
Price: 29.05 SEK -1.19% Market Closed
Market Cap: 1.9B SEK

Relative Value

The Relative Value of one BINV stock under the Base Case scenario is 96.78 SEK. Compared to the current market price of 29.05 SEK, BioInvent International AB is Undervalued by 70%.

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.

BINV Relative Value
Base Case
96.78 SEK
Undervaluation 70%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
21
Median 3Y
17.5
Median 5Y
17.5
Industry
7
Forward
1.6
vs History
vs Industry
Median 3Y
-7
Median 5Y
-8.5
Industry
21.5
Forward
2.9
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-9.6
Industry
20
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-9
Industry
25.4
vs History
31
vs Industry
37
Median 3Y
1.5
Median 5Y
1.9
Industry
2.4
vs History
20
vs Industry
23
Median 3Y
5.7
Median 5Y
9.2
Industry
7.3
Forward
0.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9.3
vs History
vs Industry
24
Median 3Y
-3.9
Median 5Y
-5.5
Industry
4
Forward
1.2
vs History
vs Industry
22
Median 3Y
-3.8
Median 5Y
-4.9
Industry
3.8
Forward
2.3
vs History
vs Industry
26
Median 3Y
-4.6
Median 5Y
-6.1
Industry
4.9
vs History
vs Industry
23
Median 3Y
-4.5
Median 5Y
-5.8
Industry
3.3
vs History
36
vs Industry
20
Median 3Y
2.8
Median 5Y
5.2
Industry
4.3

Multiples Across Competitors

BINV Competitors Multiples
BioInvent International AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
BioInvent International AB
STO:BINV
1.9B SEK 42.8 -4.5 -2.3 -2.2
FR
Pharnext SCA
OTC:PNEXF
6T USD 36 635 005.2 -174 120.7 -211 438.1 -209 025.3
US
Abbvie Inc
NYSE:ABBV
362.4B USD 6.4 85.5 16.8 25.3
US
Amgen Inc
NASDAQ:AMGN
164.8B USD 4.9 40.3 16.3 28.8
US
Gilead Sciences Inc
NASDAQ:GILD
139.9B USD 4.9 291.5 11.4 14.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
126.6B USD 11.5 -236.4 25.9 27.1
US
Epizyme Inc
F:EPE
94.1B EUR 1 923 -490.7 -534.4 -520.1
AU
CSL Ltd
ASX:CSL
122.4B AUD 5.1 28 17.3 21.6
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
69.9B USD 4.9 15.8 10.2 11.4
US
Seagen Inc
F:SGT
39.3B EUR 18.5 -56.8 -61.1 -55.1
NL
argenx SE
XBRU:ARGX
33B EUR 16.3 42.9 316.4 -2 330.7
P/S Multiple
Revenue Growth P/S to Growth
SE
B
BioInvent International AB
STO:BINV
Average P/S: 3 330 640.3
42.8
134%
0.3
FR
Pharnext SCA
OTC:PNEXF
36 635 005.2
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.4
8%
0.8
US
Amgen Inc
NASDAQ:AMGN
4.9
4%
1.2
US
Gilead Sciences Inc
NASDAQ:GILD
4.9
3%
1.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
11.5
10%
1.1
US
E
Epizyme Inc
F:EPE
1 923
N/A N/A
AU
CSL Ltd
ASX:CSL
5.1
7%
0.7
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
4.9
7%
0.7
US
S
Seagen Inc
F:SGT
18.5
30%
0.6
NL
argenx SE
XBRU:ARGX
16.3
37%
0.4
P/E Multiple
Earnings Growth PEG
SE
B
BioInvent International AB
STO:BINV
Average P/E: 84
Negative Multiple: -4.5
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -174 120.7 N/A N/A
US
Abbvie Inc
NYSE:ABBV
85.5
88%
1
US
Amgen Inc
NASDAQ:AMGN
40.3
44%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
291.5
185%
1.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
Negative Multiple: -236.4 N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -490.7 N/A N/A
AU
CSL Ltd
ASX:CSL
28
16%
1.8
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
15.8
11%
1.4
US
S
Seagen Inc
F:SGT
Negative Multiple: -56.8 N/A N/A
NL
argenx SE
XBRU:ARGX
42.9
19%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
B
BioInvent International AB
STO:BINV
Average EV/EBITDA: 59.2
Negative Multiple: -2.3
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -211 438.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.8
13%
1.3
US
Amgen Inc
NASDAQ:AMGN
16.3
17%
1
US
Gilead Sciences Inc
NASDAQ:GILD
11.4
7%
1.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
25.9
17%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -534.4 N/A N/A
AU
CSL Ltd
ASX:CSL
17.3
11%
1.6
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
10.2
14%
0.7
US
S
Seagen Inc
F:SGT
Negative Multiple: -61.1 N/A N/A
NL
argenx SE
XBRU:ARGX
316.4
166%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
B
BioInvent International AB
STO:BINV
Average EV/EBIT: 21.4
Negative Multiple: -2.2
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -209 025.3 N/A N/A
US
Abbvie Inc
NYSE:ABBV
25.3
28%
0.9
US
Amgen Inc
NASDAQ:AMGN
28.8
31%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
14.3
11%
1.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
27.1
15%
1.8
US
E
Epizyme Inc
F:EPE
Negative Multiple: -520.1 N/A N/A
AU
CSL Ltd
ASX:CSL
21.6
14%
1.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
11.4
17%
0.7
US
S
Seagen Inc
F:SGT
Negative Multiple: -55.1 N/A N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -2 330.7 N/A N/A