M

Molecure SA
WSE:MOC

Watchlist Manager
Molecure SA
WSE:MOC
Watchlist
Price: 8.58 PLN 0.94% Market Closed
Market Cap: 173.3m PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one MOC stock under the Base Case scenario is 4.34 PLN. Compared to the current market price of 8.58 PLN, Molecure SA is Overvalued by 49%.

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.

MOC Relative Value
Base Case
4.34 PLN
Overvaluation 49%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

481.2
P/S
P/S
Price to Sales
481.2
vs History
23
vs Industry
1
Median 3Y
300.4
Median 5Y
231.7
Industry
2.4
Forward
61.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-20.1
Median 5Y
-27.9
Industry
20.5
Forward
-5.9
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-35
Median 5Y
-43.4
Industry
15.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-33.4
Median 5Y
-41
Industry
22.6
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
76
vs Industry
41
Median 3Y
3
Median 5Y
2.7
Industry
2
More Details
349.6
EV/S
EV/S
Enterprise Value to Sales
349.6
vs History
23
vs Industry
1
Median 3Y
256
Median 5Y
181.4
Industry
2.5
Forward
44.5
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
0
Median 3Y
-88.6
Median 5Y
-588
Industry
4.9
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-14.7
Median 5Y
-22.1
Industry
12.6
Forward
-4.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-13.8
Median 5Y
-20.4
Industry
15.6
Forward
-4.2
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-29.1
Median 5Y
-35.6
Industry
13.9
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-26.9
Median 5Y
-31.8
Industry
17.7
More Details
2.5
EV/IC
EV/IC
Enterprise Value to IC
2.5
vs History
76
vs Industry
30
Median 3Y
4.6
Median 5Y
4.2
Industry
1.8
More Details

Multiples Across Competitors

MOC Competitors Multiples
Molecure SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Molecure SA
WSE:MOC
173.3m PLN 481.2 -7.9 -5.5 -5.1
US
Eli Lilly and Co
NYSE:LLY
807.6B USD 17.9 76.3 44.3 48.9
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
387.6B USD 4.4 27.6 12.9 16.9
DK
Novo Nordisk A/S
CSE:NOVO B
2.3T DKK 7.8 22.5 14.8 16.8
CH
Roche Holding AG
SIX:ROG
243.7B CHF 4.2 21.2 11.8 14
UK
AstraZeneca PLC
LSE:AZN
175.5B GBP 4.2 32.3 126.8 193.7
CH
Novartis AG
SIX:NOVN
198.5B CHF 4.3 18.8 11.4 14.6
US
Merck & Co Inc
NYSE:MRK
222.5B USD 3.5 13 8.8 10.4
IE
Endo International PLC
LSE:0Y5F
167.6B USD 72.3 -57.3 267.5 670.8
US
Pfizer Inc
NYSE:PFE
144.8B USD 2.3 18 8.6 12.3
P/S Multiple
Revenue Growth P/S to Growth
PL
M
Molecure SA
WSE:MOC
Average P/S: 107.3
481.2
134%
3.6
US
Eli Lilly and Co
NYSE:LLY
17.9
22%
0.8
UK
Dechra Pharmaceuticals PLC
LSE:DPH
578.3
9%
64.3
US
Johnson & Johnson
NYSE:JNJ
4.4
3%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
7.8
17%
0.5
CH
Roche Holding AG
SIX:ROG
4.2
5%
0.8
UK
AstraZeneca PLC
LSE:AZN
4.2
7%
0.6
CH
Novartis AG
SIX:NOVN
4.3
3%
1.4
US
Merck & Co Inc
NYSE:MRK
3.5
5%
0.7
IE
E
Endo International PLC
LSE:0Y5F
72.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
2.3
0%
N/A
P/E Multiple
Earnings Growth PEG
PL
M
Molecure SA
WSE:MOC
Average P/E: 28.7
Negative Multiple: -7.9 		N/A N/A
US
Eli Lilly and Co
NYSE:LLY
76.3
48%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
27.6
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
22.5
19%
1.2
CH
Roche Holding AG
SIX:ROG
21.2
16%
1.3
UK
AstraZeneca PLC
LSE:AZN
32.3
36%
0.9
CH
Novartis AG
SIX:NOVN
18.8
16%
1.2
US
Merck & Co Inc
NYSE:MRK
13
17%
0.8
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -57.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
18
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
M
Molecure SA
WSE:MOC
Average EV/EBITDA: 435.3
Negative Multiple: -5.5 		N/A N/A
US
Eli Lilly and Co
NYSE:LLY
44.3
30%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.9
7%
1.8
DK
Novo Nordisk A/S
CSE:NOVO B
14.8
15%
1
CH
Roche Holding AG
SIX:ROG
11.8
8%
1.5
UK
AstraZeneca PLC
LSE:AZN
126.8
9%
14.1
CH
Novartis AG
SIX:NOVN
11.4
5%
2.3
US
Merck & Co Inc
NYSE:MRK
8.8
9%
1
IE
E
Endo International PLC
LSE:0Y5F
267.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.6
3%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
M
Molecure SA
WSE:MOC
Average EV/EBIT: 1 870.1
Negative Multiple: -5.1 		N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48.9
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.9
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
16.8
16%
1.1
CH
Roche Holding AG
SIX:ROG
14
9%
1.6
UK
AstraZeneca PLC
LSE:AZN
193.7
21%
9.2
CH
Novartis AG
SIX:NOVN
14.6
8%
1.8
US
Merck & Co Inc
NYSE:MRK
10.4
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.3
10%
1.2

See Also

Summary
MOC intrinsic value, competitors valuation, and company profile.
DCF Valuation
MOC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MOC stock valuation using valuation multiples.
Wall Street Estimates
MOC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MOC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 241,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.