Emyria Ltd
ASX:EMD

Watchlist Manager
Emyria Ltd Logo
Emyria Ltd
ASX:EMD
Watchlist
Price: 0.062 AUD 8.77% Market Closed
Market Cap: 49.9m AUD

Relative Value

The Relative Value of one EMD stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.062 AUD, Emyria Ltd is hidden .

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.

EMD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

EMD Competitors Multiples
Emyria 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
Emyria Ltd
ASX:EMD
49.9m AUD 35.7 -15.9 -15.7 -15.7
US
Eli Lilly and Co
NYSE:LLY
1T USD 17 54.8 36.8 39.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 5.8 -157.8 0.4 1.9
US
Johnson & Johnson
NYSE:JNJ
522.8B USD 5.6 20.6 16.8 21.8
CH
Roche Holding AG
SIX:ROG
273.7B CHF 4.4 29 12.4 14.4
UK
AstraZeneca PLC
LSE:AZN
207.6B GBP 0 0.3 0 0
CH
Novartis AG
SIX:NOVN
219.4B CHF 5 19.4 15.5 20
US
Merck & Co Inc
NYSE:MRK
275.5B USD 4.3 14.5 10.3 12.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.3 16.1 11.2 13.1
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
145.2B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
AU
Emyria Ltd
ASX:EMD
Average P/E: 21.2
Negative Multiple: -15.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.8
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -157.8 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.6
29%
0.7
CH
Roche Holding AG
SIX:ROG
29
29%
1
UK
AstraZeneca PLC
LSE:AZN
0.3
37%
0
CH
Novartis AG
SIX:NOVN
19.4
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
DK
Novo Nordisk A/S
CSE:NOVO B
16.1
3%
5.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Emyria Ltd
ASX:EMD
Average EV/EBITDA: 45.6
Negative Multiple: -15.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.8
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
0.4
36%
0
US
Johnson & Johnson
NYSE:JNJ
16.8
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.4
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
0
10%
0
CH
Novartis AG
SIX:NOVN
15.5
6%
2.6
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.2
1%
11.2
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Emyria Ltd
ASX:EMD
Average EV/EBIT: 99.8
Negative Multiple: -15.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.4
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
1.9
98%
0
US
Johnson & Johnson
NYSE:JNJ
21.8
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.4
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
0
23%
0
CH
Novartis AG
SIX:NOVN
20
12%
1.7
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
13.1
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
7%
1.5