First Time Loading...

Mesoblast Ltd
ASX:MSB

Watchlist Manager
Mesoblast Ltd Logo
Mesoblast Ltd
ASX:MSB
Watchlist
Price: 1.085 AUD 1.4% Market Closed
Updated: May 6, 2024

Relative Value

The Relative Value of one MSB stock under the Base Case scenario is 1.541 AUD. Compared to the current market price of 1.085 AUD, Mesoblast Ltd is Undervalued by 30%.

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.

MSB Relative Value
Base Case
1.541 AUD
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
15
Median 3Y
86.8
Median 5Y
84.5
Industry
8.3
Forward
126.6
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-12.3
Industry
26.8
Forward
-18.2
vs History
vs Industry
Median 3Y
-12.4
Median 5Y
-14.7
Industry
23.3
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-14.2
Industry
21.4
vs History
66
vs Industry
52
Median 3Y
1.6
Median 5Y
2.2
Industry
2.6
vs History
30
vs Industry
13
Median 3Y
91.4
Median 5Y
86.4
Industry
7.5
Forward
131.8
vs History
vs Industry
Median 3Y
-42.4
Median 5Y
-31.2
Industry
9.2
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-13.7
Industry
4.5
Forward
-17.5
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-13.7
Industry
4.4
Forward
-16.9
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-14.5
Industry
5.6
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-14.4
Industry
3.4
vs History
66
vs Industry
56
Median 3Y
1.4
Median 5Y
1.9
Industry
5

Multiples Across Competitors

MSB Competitors Multiples
Mesoblast 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
Mesoblast Ltd
ASX:MSB
1.2B AUD 109.7 -11.2 -15.4 -15.4
US
Abbvie Inc
NYSE:ABBV
289.2B USD 5.3 60 13 19.9
US
Amgen Inc
NASDAQ:AMGN
166.7B USD 5.9 24.8 17.9 26.8
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
104.7B USD 8 26.5 17.8 19.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
103.4B USD 10.5 28.6 22.8 23.9
AU
CSL Ltd
ASX:CSL
133.1B AUD 6.2 35.6 21.6 26.7
US
Gilead Sciences Inc
NASDAQ:GILD
80.7B USD 2.9 166.8 6.7 8.8
US
Moderna Inc
NASDAQ:MRNA
47.8B USD 7 -10.1 -11 -9.4
US
Seagen Inc
NASDAQ:SGEN
43.1B USD 18.8 -57.5 -61.9 -55.8
US
Biogen Inc
NASDAQ:BIIB
31.7B USD 3.3 27.1 13.9 17.4
KR
Celltrion Inc
KRX:068270
39.2T KRW 18 73.1 44.7 61.6
P/E Multiple
Earnings Growth
AU
Mesoblast Ltd
ASX:MSB
Average P/E: 55.3
Negative Multiple: -11.2
N/A
US
Abbvie Inc
NYSE:ABBV
60
405%
US
Amgen Inc
NASDAQ:AMGN
24.8
82%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
26.5
45%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
28.6
49%
AU
CSL Ltd
ASX:CSL
35.6
84%
US
Gilead Sciences Inc
NASDAQ:GILD
166.8
75%
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -10.1 N/A
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -57.5 N/A
US
Biogen Inc
NASDAQ:BIIB
27.1
155%
KR
Celltrion Inc
KRX:068270
73.1
105%
EV/EBITDA Multiple
EBITDA Growth
AU
Mesoblast Ltd
ASX:MSB
Average EV/EBITDA: 19.8
Negative Multiple: -15.4
N/A
US
Abbvie Inc
NYSE:ABBV
13
26%
US
Amgen Inc
NASDAQ:AMGN
17.9
62%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.8
50%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
22.8
59%
AU
CSL Ltd
ASX:CSL
21.6
54%
US
Gilead Sciences Inc
NASDAQ:GILD
6.7
18%
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -11 N/A
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -61.9 N/A
US
Biogen Inc
NASDAQ:BIIB
13.9
67%
KR
Celltrion Inc
KRX:068270
44.7
109%
EV/EBIT Multiple
EBIT Growth
AU
Mesoblast Ltd
ASX:MSB
Average EV/EBIT: 25.6
Negative Multiple: -15.4
N/A
US
Abbvie Inc
NYSE:ABBV
19.9
79%
US
Amgen Inc
NASDAQ:AMGN
26.8
98%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
19.6
50%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.9
61%
AU
CSL Ltd
ASX:CSL
26.7
70%
US
Gilead Sciences Inc
NASDAQ:GILD
8.8
35%
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -9.4 N/A
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -55.8 N/A
US
Biogen Inc
NASDAQ:BIIB
17.4
75%
KR
Celltrion Inc
KRX:068270
61.6
138%

See Also

Discover More