Santen Pharmaceutical Co Ltd
TSE:4536

Watchlist Manager
Santen Pharmaceutical Co Ltd Logo
Santen Pharmaceutical Co Ltd
TSE:4536
Watchlist
Price: 1 406 JPY -0.88% Market Closed
Market Cap: 480.9B JPY

Relative Value

The Relative Value of one Santen Pharmaceutical Co Ltd stock under the Base Case scenario is 1 686.09 JPY. Compared to the current market price of 1 406 JPY, Santen Pharmaceutical Co Ltd is Undervalued by 17%.

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
1 686.09 JPY
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
57
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4
Forward
1.6
vs History
69
vs Industry
27
Median 3Y
17.7
Median 5Y
21.9
Industry
20.6
Forward
14
vs History
76
vs Industry
40
Median 3Y
9.1
Median 5Y
11.2
Industry
15.5
vs History
77
vs Industry
27
Median 3Y
15.5
Median 5Y
23.3
Industry
23
vs History
58
vs Industry
44
Median 3Y
1.6
Median 5Y
1.8
Industry
1.9
vs History
79
vs Industry
61
Median 3Y
1.5
Median 5Y
1.8
Industry
2.5
Forward
1.4
vs History
74
vs Industry
64
Median 3Y
2.6
Median 5Y
3
Industry
4.9
vs History
74
vs Industry
37
Median 3Y
8.2
Median 5Y
10.6
Industry
12.6
Forward
6.8
vs History
63
vs Industry
34
Median 3Y
11.3
Median 5Y
13.7
Industry
15.7
Forward
9.1
vs History
73
vs Industry
42
Median 3Y
8.2
Median 5Y
10.2
Industry
14
vs History
77
vs Industry
31
Median 3Y
15
Median 5Y
27.2
Industry
17.7
vs History
58
vs Industry
42
Median 3Y
1.5
Median 5Y
1.6
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Santen Pharmaceutical Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Santen Pharmaceutical Co Ltd
TSE:4536
479.9B JPY 1.6 17.5 7.8 11.5
US
Eli Lilly and Co
NYSE:LLY
838.1B USD 18.6 79.1 45.9 50.7
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
372.1B USD 4.2 17.1 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
1.8T DKK 6.2 17.7 11.7 13.4
CH
Roche Holding AG
SIX:ROG
208.3B CHF 3.4 25.2 9.5 11.1
CH
Novartis AG
SIX:NOVN
187.4B CHF 4.4 19 11.5 14.7
UK
AstraZeneca PLC
LSE:AZN
161.3B GBP 4 30.5 126.2 192.7
US
Merck & Co Inc
NYSE:MRK
209.1B USD 3.3 12 8.6 10.3
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
115.8B EUR 1.3 9.1 5 5.9
P/E Multiple
Earnings Growth PEG
JP
Santen Pharmaceutical Co Ltd
TSE:4536
Average P/E: 25.2
17.5
15%
1.2
US
Eli Lilly and Co
NYSE:LLY
79.1
49%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.1
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
17.7
18%
1
CH
Roche Holding AG
SIX:ROG
25.2
32%
0.8
CH
Novartis AG
SIX:NOVN
19
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
30.5
36%
0.8
US
Merck & Co Inc
NYSE:MRK
12
18%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.1
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Santen Pharmaceutical Co Ltd
TSE:4536
Average EV/EBITDA: 395.1
7.8
-1%
N/A
US
Eli Lilly and Co
NYSE:LLY
45.9
31%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
11.7
14%
0.8
CH
Roche Holding AG
SIX:ROG
9.5
6%
1.6
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
126.2
9%
14
US
Merck & Co Inc
NYSE:MRK
8.6
9%
1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Santen Pharmaceutical Co Ltd
TSE:4536
Average EV/EBIT: 1 698.6
11.5
5%
2.3
US
Eli Lilly and Co
NYSE:LLY
50.7
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
16%
0.8
CH
Roche Holding AG
SIX:ROG
11.1
8%
1.4
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
192.7
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.3
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4