Clarity Pharmaceuticals Ltd banner
C

Clarity Pharmaceuticals Ltd
ASX:CU6

Watchlist Manager
Clarity Pharmaceuticals Ltd
ASX:CU6
Watchlist
Price: 3.635 AUD 1.82% Market Closed
Market Cap: AU$1.4B

Relative Value

The Relative Value of one CU6 stock under the Base Case scenario is 0.665 AUD. Compared to the current market price of 3.635 AUD, Clarity Pharmaceuticals Ltd is Overvalued by 82%.

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.

CU6 Relative Value
Base Case
0.665 AUD
Overvaluation 82%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

CU6 Competitors Multiples
Clarity Pharmaceuticals Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Clarity Pharmaceuticals Ltd
ASX:CU6
1.4B AUD 0 -21 -18.4 -18.4
US
Eli Lilly and Co
NYSE:LLY
983.7B USD 15.1 47.7 32.1 34.2
US
Johnson & Johnson
NYSE:JNJ
586.2B USD 6.2 21.9 15.2 18.7
CH
Roche Holding AG
SIX:ROG
292B CHF 4.8 31 13.1 15.3
UK
AstraZeneca PLC
LSE:AZN
237.5B GBP 5.5 31.9 17.6 24.7
CH
Novartis AG
SIX:NOVN
246.4B CHF 5.6 22.7 14 17.9
US
Merck & Co Inc
NYSE:MRK
302B USD 4.6 16.5 10.3 12.1
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.4 13.4 9.8 11.5
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
US
Pfizer Inc
NYSE:PFE
156.8B USD 2.5 20.2 7.5 10
UK
GSK plc
XETRA:GS71
104B EUR 2.8 15.8 8 11.4
P/E Multiple
Earnings Growth PEG
AU
C
Clarity Pharmaceuticals Ltd
ASX:CU6
Average P/E: 24.6
Negative Multiple: -21
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
47.7
28%
1.7
US
Johnson & Johnson
NYSE:JNJ
21.9
7%
3.1
CH
Roche Holding AG
SIX:ROG
31
29%
1.1
UK
AstraZeneca PLC
LSE:AZN
31.9
26%
1.2
CH
Novartis AG
SIX:NOVN
22.7
15%
1.5
US
Merck & Co Inc
NYSE:MRK
16.5
14%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
7%
1.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
20.2
26%
0.8
UK
GSK plc
XETRA:GS71
15.8
18%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
C
Clarity Pharmaceuticals Ltd
ASX:CU6
Average EV/EBITDA: 46.1
Negative Multiple: -18.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
32.1
18%
1.8
US
Johnson & Johnson
NYSE:JNJ
15.2
2%
7.6
CH
Roche Holding AG
SIX:ROG
13.1
5%
2.6
UK
AstraZeneca PLC
LSE:AZN
17.6
11%
1.6
CH
Novartis AG
SIX:NOVN
14
9%
1.6
US
Merck & Co Inc
NYSE:MRK
10.3
7%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9.8
7%
1.4
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
-4%
N/A
UK
GSK plc
XETRA:GS71
8
2%
4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
C
Clarity Pharmaceuticals Ltd
ASX:CU6
Average EV/EBIT: 99.1
Negative Multiple: -18.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
34.2
17%
2
US
Johnson & Johnson
NYSE:JNJ
18.7
6%
3.1
CH
Roche Holding AG
SIX:ROG
15.3
6%
2.5
UK
AstraZeneca PLC
LSE:AZN
24.7
24%
1
CH
Novartis AG
SIX:NOVN
17.9
12%
1.5
US
Merck & Co Inc
NYSE:MRK
12.1
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
8%
1.4
IE
E
Endo International PLC
LSE:0Y5F
835.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10
-1%
N/A
UK
GSK plc
XETRA:GS71
11.4
12%
0.9