Patrys Ltd
ASX:PAB

Watchlist Manager
Patrys Ltd Logo
Patrys Ltd
ASX:PAB
Watchlist
Price: 0.029 AUD Market Closed
Market Cap: AU$9.9m

Relative Value

The Relative Value of one PAB stock under the Base Case scenario is 0.074 AUD. Compared to the current market price of 0.029 AUD, Patrys Ltd is Undervalued by 61%.

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.

PAB Relative Value
Base Case
0.074 AUD
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

PAB Competitors Multiples
Patrys 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
Patrys Ltd
ASX:PAB
9.9m AUD 11.9 -3.3 -3.4 -3.4
FR
Pharnext SCA
OTC:PNEXF
6T USD 33 746 422.5 -160 391.7 -165 649.1 -163 758.9
US
Abbvie Inc
NYSE:ABBV
389.3B USD 6.5 165.8 16.1 22.9
US
Amgen Inc
NASDAQ:AMGN
187.3B USD 5.2 26.7 19.1 19.1
US
Gilead Sciences Inc
NASDAQ:GILD
170.5B USD 5.9 21 14.2 14.2
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
121.2B USD 10.3 33 24.3 25.4
US
Epizyme Inc
F:EPE
94.1B EUR 2 087.6 -532.7 -682 -663.8
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
80.1B USD 5.6 17.5 16.7 18.9
AU
CSL Ltd
ASX:CSL
88.6B AUD 3.9 20.2 9.2 11.5
NL
argenx SE
XBRU:ARGX
42.4B EUR 13.9 32.8 66.3 68.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
47.4B USD 14.9 1 095.4 147.6 179
P/S Multiple
Revenue Growth P/S to Growth
AU
Patrys Ltd
ASX:PAB
Average P/S: 3 068 053.5
11.9
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
33 746 422.5
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.5
9%
0.7
US
Amgen Inc
NASDAQ:AMGN
5.2
5%
1
US
Gilead Sciences Inc
NASDAQ:GILD
5.9
4%
1.5
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
10.3
10%
1
US
E
Epizyme Inc
F:EPE
2 087.6
N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
5.6
6%
0.9
AU
CSL Ltd
ASX:CSL
3.9
5%
0.8
NL
argenx SE
XBRU:ARGX
13.9
49%
0.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
14.9
47%
0.3
P/E Multiple
Earnings Growth PEG
AU
Patrys Ltd
ASX:PAB
Average P/E: 176.6
Negative Multiple: -3.3
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -160 391.7 N/A N/A
US
Abbvie Inc
NYSE:ABBV
165.8
89%
1.9
US
Amgen Inc
NASDAQ:AMGN
26.7
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
21
191%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
33
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -532.7 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.5
10%
1.8
AU
CSL Ltd
ASX:CSL
20.2
11%
1.8
NL
argenx SE
XBRU:ARGX
32.8
42%
0.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 095.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Patrys Ltd
ASX:PAB
Average EV/EBITDA: 39.2
Negative Multiple: -3.4
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -165 649.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.1
14%
1.2
US
Amgen Inc
NASDAQ:AMGN
19.1
11%
1.7
US
Gilead Sciences Inc
NASDAQ:GILD
14.2
7%
2
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.3
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -682 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.7
11%
1.5
AU
CSL Ltd
ASX:CSL
9.2
8%
1.2
NL
argenx SE
XBRU:ARGX
66.3
810%
0.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
147.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Patrys Ltd
ASX:PAB
Average EV/EBIT: 44.9
Negative Multiple: -3.4
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -163 758.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.9
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
19.1
20%
1
US
Gilead Sciences Inc
NASDAQ:GILD
14.2
13%
1.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
25.4
16%
1.6
US
E
Epizyme Inc
F:EPE
Negative Multiple: -663.8 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.9
13%
1.5
AU
CSL Ltd
ASX:CSL
11.5
11%
1
NL
argenx SE
XBRU:ARGX
68.1
N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
179
N/A N/A