Corcept Therapeutics Inc
SWB:HTD

Watchlist Manager
Corcept Therapeutics Inc Logo
Corcept Therapeutics Inc
SWB:HTD
Watchlist
Price: 51.1 EUR -3.04%
Market Cap: 3.5B EUR
Have any thoughts about
Corcept Therapeutics Inc?
Write Note

Relative Value

The Relative Value of one HTD stock under the Base Case scenario is 81.94 EUR. Compared to the current market price of 51.1 EUR, Corcept Therapeutics Inc is Undervalued by 38%.

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.

HTD Relative Value
Base Case
81.94 EUR
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
20
Median 3Y
6.5
Median 5Y
6.4
Industry
2.6
Forward
8.1
vs History
0
vs Industry
15
Median 3Y
25.9
Median 5Y
24.6
Industry
22.1
Forward
39.2
vs History
0
vs Industry
16
Median 3Y
19.9
Median 5Y
18.4
Industry
16.5
vs History
0
vs Industry
17
Median 3Y
19.9
Median 5Y
18.6
Industry
24
vs History
0
vs Industry
11
Median 3Y
5.8
Median 5Y
5.4
Industry
2.1
vs History
0
vs Industry
21
Median 3Y
5.6
Median 5Y
5.5
Industry
2.7
Forward
7.5
vs History
1
vs Industry
34
Median 3Y
5.6
Median 5Y
5.5
Industry
5.3
vs History
0
vs Industry
13
Median 3Y
19.6
Median 5Y
19
Industry
13.7
Forward
31.2
vs History
0
vs Industry
17
Median 3Y
19.8
Median 5Y
19.1
Industry
17
Forward
31.5
vs History
0
vs Industry
18
Median 3Y
16.8
Median 5Y
15.9
Industry
15.5
vs History
0
vs Industry
18
Median 3Y
16.9
Median 5Y
16
Industry
19.6
vs History
42
vs Industry
8
Median 3Y
14.1
Median 5Y
13.2
Industry
2

Multiples Across Competitors

HTD Competitors Multiples
Corcept Therapeutics Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Corcept Therapeutics Inc
SWB:HTD
5.7B EUR 9.1 40.1 36.9 37
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
736B USD 18 87.9 47.3 52.8
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
3.4T DKK 12.6 36.1 25.1 28.7
US
Johnson & Johnson
NYSE:JNJ
351.5B USD 4 23.9 11.6 15.1
US
Merck & Co Inc
NYSE:MRK
253.9B USD 4 20.9 10.6 12.6
CH
Roche Holding AG
SIX:ROG
204.1B CHF 3.5 17.8 10 11.9
UK
AstraZeneca PLC
LSE:AZN
160.5B GBP 4.2 31.7 169.4 253.9
CH
Novartis AG
SIX:NOVN
172.5B CHF 3.9 11 9.5 13.3
US
Pfizer Inc
NYSE:PFE
149.3B USD 2.5 35.1 10.5 15.8
P/S Multiple
Revenue Growth P/S to Growth
US
Corcept Therapeutics Inc
SWB:HTD
Average P/S: 382 943
9.1
136%
0.1
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
4 211 733
22%
194 879.4
US
Eli Lilly and Co
NYSE:LLY
18
109%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
578.3
29%
19.9
DK
Novo Nordisk A/S
CSE:NOVO B
12.6
77%
0.2
US
Johnson & Johnson
NYSE:JNJ
4
12%
0.3
US
Merck & Co Inc
NYSE:MRK
4
20%
0.2
CH
Roche Holding AG
SIX:ROG
3.5
15%
0.2
UK
AstraZeneca PLC
LSE:AZN
4.2
35%
0.1
CH
Novartis AG
SIX:NOVN
3.9
17%
0.2
US
Pfizer Inc
NYSE:PFE
2.5
10%
0.2
P/E Multiple
Earnings Growth P/E to Growth
US
Corcept Therapeutics Inc
SWB:HTD
Average P/E: 33.8
40.1
281%
0.1
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
87.9
451%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
36.1
86%
0.4
US
Johnson & Johnson
NYSE:JNJ
23.9
-22%
N/A
US
Merck & Co Inc
NYSE:MRK
20.9
7 314%
0
CH
Roche Holding AG
SIX:ROG
17.8
54%
0.3
UK
AstraZeneca PLC
LSE:AZN
31.7
177%
0.2
CH
Novartis AG
SIX:NOVN
11
31%
0.4
US
Pfizer Inc
NYSE:PFE
35.1
733%
0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Corcept Therapeutics Inc
SWB:HTD
Average EV/EBITDA: 417.7
36.9
215%
0.2
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
47.3
195%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
151%
25.5
DK
Novo Nordisk A/S
CSE:NOVO B
25.1
84%
0.3
US
Johnson & Johnson
NYSE:JNJ
11.6
14%
0.8
US
Merck & Co Inc
NYSE:MRK
10.6
331%
0
CH
Roche Holding AG
SIX:ROG
10
23%
0.4
UK
AstraZeneca PLC
LSE:AZN
169.4
64%
2.7
CH
Novartis AG
SIX:NOVN
9.5
8%
1.2
US
Pfizer Inc
NYSE:PFE
10.5
31%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Corcept Therapeutics Inc
SWB:HTD
Average EV/EBIT: 1 814.3
37
422%
0.1
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
52.8
211%
0.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
675%
26.2
DK
Novo Nordisk A/S
CSE:NOVO B
28.7
83%
0.3
US
Johnson & Johnson
NYSE:JNJ
15.1
28%
0.5
US
Merck & Co Inc
NYSE:MRK
12.6
675%
0
CH
Roche Holding AG
SIX:ROG
11.9
28%
0.4
UK
AstraZeneca PLC
LSE:AZN
253.9
131%
1.9
CH
Novartis AG
SIX:NOVN
13.3
58%
0.2
US
Pfizer Inc
NYSE:PFE
15.8
68%
0.2

See Also

Discover More
Back to Top