PharmaBlock Sciences Nanjing Inc
SZSE:300725

Watchlist Manager
PharmaBlock Sciences Nanjing Inc Logo
PharmaBlock Sciences Nanjing Inc
SZSE:300725
Watchlist
Price: 35.82 CNY -0.42% Market Closed
Market Cap: 7.2B CNY

Relative Value

The Relative Value of one PharmaBlock Sciences Nanjing Inc stock under the Base Case scenario is 62.78 CNY. Compared to the current market price of 35.82 CNY, PharmaBlock Sciences Nanjing Inc is Undervalued by 43%.

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
62.78 CNY
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
28
Median 3Y
5.3
Median 5Y
12.1
Industry
2.4
Forward
3.8
vs History
60
vs Industry
11
Median 3Y
39.6
Median 5Y
47.8
Industry
20.8
Forward
34.1
vs History
85
vs Industry
18
Median 3Y
35
Median 5Y
71.3
Industry
15.4
vs History
vs Industry
32
Median 3Y
-14.8
Median 5Y
9.1
Industry
22.8
vs History
80
vs Industry
31
Median 3Y
3.2
Median 5Y
6.6
Industry
2
vs History
77
vs Industry
25
Median 3Y
5.6
Median 5Y
12.3
Industry
2.5
Forward
4.3
vs History
73
vs Industry
16
Median 3Y
13.9
Median 5Y
26.5
Industry
4.9
vs History
69
vs Industry
8
Median 3Y
42.7
Median 5Y
60.6
Industry
12.7
Forward
19.2
vs History
69
vs Industry
10
Median 3Y
42.7
Median 5Y
60.6
Industry
15.8
Forward
28.3
vs History
82
vs Industry
16
Median 3Y
37.9
Median 5Y
68.7
Industry
14
vs History
41
vs Industry
12
Median 3Y
-34.9
Median 5Y
-29.3
Industry
18.3
vs History
80
vs Industry
35
Median 3Y
2.8
Median 5Y
5.7
Industry
1.7

Multiples Across Competitors

Competitors Multiples
PharmaBlock Sciences Nanjing Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
PharmaBlock Sciences Nanjing Inc
SZSE:300725
7.2B CNY 4.6 40.8 41.1 41.1
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 32.6 126.9 193.9
US
Merck & Co Inc
NYSE:MRK
225.9B USD 3.5 13.2 8.9 10.5
CH
Novartis AG
SIX:NOVN
199.7B CHF 4.4 19 11.5 14.7
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
PharmaBlock Sciences Nanjing Inc
SZSE:300725
Average P/E: 29.6
40.8
17%
2.4
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
US
Merck & Co Inc
NYSE:MRK
13.2
18%
0.7
CH
Novartis AG
SIX:NOVN
19
16%
1.2
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
PharmaBlock Sciences Nanjing Inc
SZSE:300725
Average EV/EBITDA: 399.3
41.1
27%
1.5
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
US
Merck & Co Inc
NYSE:MRK
8.9
9%
1
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
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
PharmaBlock Sciences Nanjing Inc
SZSE:300725
Average EV/EBIT: 1 703.6
41.1
15%
2.7
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
193.9
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.5
12%
0.9
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.1
10%
1.2