Healios KK
TSE:4593

Watchlist Manager
Healios KK Logo
Healios KK
TSE:4593
Watchlist
Price: 196 JPY 0.51% Market Closed
Market Cap: 17.7B JPY
Have any thoughts about
Healios KK?
Write Note

Relative Value

The Relative Value of one Healios KK stock under the Base Case scenario is 142.89 JPY. Compared to the current market price of 196 JPY, Healios KK is Overvalued by 27%.

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
142.89 JPY
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
12
Median 3Y
213.9
Median 5Y
428.7
Industry
7.7
Forward
20.1
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-7.7
Industry
22.7
Forward
-4.8
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-8.9
Industry
21.6
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-4.3
Industry
25.2
vs History
23
vs Industry
20
Median 3Y
4.8
Median 5Y
6.2
Industry
2.5
vs History
88
vs Industry
12
Median 3Y
195.8
Median 5Y
407.6
Industry
7.7
Forward
20.9
vs History
17
vs Industry
10
Median 3Y
0
Median 5Y
0
Industry
9
vs History
vs Industry
Median 3Y
-4
Median 5Y
-7.3
Industry
4.2
Forward
-9.5
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-7
Industry
4.1
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-8.3
Industry
5.7
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-8.1
Industry
3.6
vs History
65
vs Industry
51
Median 3Y
2.1
Median 5Y
4.2
Industry
4.6

Multiples Across Competitors

Competitors Multiples
Healios KK Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Healios KK
TSE:4593
17.7B JPY 32.2 -2.8 -6.3 -6
FR
Pharnext SCA
OTC:PNEXF
6T USD 37 888 840.5 -180 080 -218 674.5 -216 179.2
US
Abbvie Inc
NYSE:ABBV
314.7B USD 5.7 61.9 15.4 23.7
US
Amgen Inc
NASDAQ:AMGN
157B USD 4.8 37.1 17.4 32.9
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
115.9B USD 10.9 -241.6 24 25.2
US
Gilead Sciences Inc
NASDAQ:GILD
112.2B USD 4 890.3 9.9 9.9
US
Epizyme Inc
F:EPE
94.1B EUR 1 859.4 -474.5 -516.7 -502.9
AU
CSL Ltd
ASX:CSL
133.6B AUD 5.9 32.9 20.3 25.3
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
82.6B USD 6 17.8 16.2 18
US
Seagen Inc
F:SGT
39.3B EUR 17.9 -54.9 -59 -53.2
NL
argenx SE
XBRU:ARGX
34.5B EUR 18.6 -130.6 -105.1 -76.6
P/E Multiple
Earnings Growth
JP
Healios KK
TSE:4593
Average P/E: 208
Negative Multiple: -2.8
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -180 080 N/A
US
Abbvie Inc
NYSE:ABBV
61.9
412%
US
Amgen Inc
NASDAQ:AMGN
37.1
73%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
Negative Multiple: -241.6
42%
US
Gilead Sciences Inc
NASDAQ:GILD
890.3
75%
US
E
Epizyme Inc
F:EPE
Negative Multiple: -474.5 N/A
AU
CSL Ltd
ASX:CSL
32.9
65%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.8
43%
US
S
Seagen Inc
F:SGT
Negative Multiple: -54.9 N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -130.6 N/A
EV/EBITDA Multiple
EBITDA Growth
JP
Healios KK
TSE:4593
Average EV/EBITDA: 17.2
Negative Multiple: -6.3
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -218 674.5 N/A
US
Abbvie Inc
NYSE:ABBV
15.4
28%
US
Amgen Inc
NASDAQ:AMGN
17.4
63%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24
38%
US
Gilead Sciences Inc
NASDAQ:GILD
9.9
12%
US
E
Epizyme Inc
F:EPE
Negative Multiple: -516.7 N/A
AU
CSL Ltd
ASX:CSL
20.3
42%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.2
46%
US
S
Seagen Inc
F:SGT
Negative Multiple: -59 N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -105.1 N/A
EV/EBIT Multiple
EBIT Growth
JP
Healios KK
TSE:4593
Average EV/EBIT: 22.5
Negative Multiple: -6
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -216 179.2 N/A
US
Abbvie Inc
NYSE:ABBV
23.7
88%
US
Amgen Inc
NASDAQ:AMGN
32.9
93%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
25.2
44%
US
Gilead Sciences Inc
NASDAQ:GILD
9.9
29%
US
E
Epizyme Inc
F:EPE
Negative Multiple: -502.9 N/A
AU
CSL Ltd
ASX:CSL
25.3
55%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18
54%
US
S
Seagen Inc
F:SGT
Negative Multiple: -53.2 N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -76.6 N/A

See Also

Discover More
Back to Top