Vita Life Sciences Ltd
ASX:VLS

Watchlist Manager
Vita Life Sciences Ltd Logo
Vita Life Sciences Ltd
ASX:VLS
Watchlist
Price: 1.8 AUD Market Closed
Market Cap: 99.5m AUD

Relative Value

The Relative Value of one VLS stock under the Base Case scenario is 2.14 AUD. Compared to the current market price of 1.8 AUD, Vita Life Sciences Ltd is Undervalued by 16%.

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.

VLS Relative Value
Base Case
2.14 AUD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
64
Median 3Y
1.4
Median 5Y
1.3
Industry
2.4
vs History
55
vs Industry
35
Median 3Y
12.1
Median 5Y
11.9
Industry
20.9
vs History
36
vs Industry
25
Median 3Y
17
Median 5Y
12.9
Industry
15.9
vs History
42
vs Industry
22
Median 3Y
18
Median 5Y
14.2
Industry
23.7
vs History
84
vs Industry
37
Median 3Y
2.5
Median 5Y
2.3
Industry
2
vs History
73
vs Industry
71
Median 3Y
1.1
Median 5Y
1
Industry
2.6
vs History
69
vs Industry
74
Median 3Y
1.9
Median 5Y
1.8
Industry
5
vs History
65
vs Industry
42
Median 3Y
7
Median 5Y
6.5
Industry
12.4
vs History
65
vs Industry
44
Median 3Y
7
Median 5Y
6.5
Industry
15.9
vs History
38
vs Industry
32
Median 3Y
12.4
Median 5Y
9.6
Industry
14.2
vs History
38
vs Industry
28
Median 3Y
12.8
Median 5Y
9.9
Industry
17.6
vs History
74
vs Industry
29
Median 3Y
3
Median 5Y
2.6
Industry
1.8

Multiples Across Competitors

VLS Competitors Multiples
Vita Life Sciences Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Vita Life Sciences Ltd
ASX:VLS
101.8m AUD 1.3 11.6 6.2 6.2
US
Eli Lilly and Co
NYSE:LLY
708B USD 14.4 63.7 34.3 37.5
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
369.6B USD 4.1 16.9 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 7 20.1 13.2 15
CH
Roche Holding AG
SIX:ROG
209.5B CHF 3.5 25.3 9.5 11.1
CH
Novartis AG
SIX:NOVN
182.8B CHF 4.2 17.2 10.2 13.6
UK
AstraZeneca PLC
LSE:AZN
161.5B GBP 3.9 27.8 130.6 197
US
Merck & Co Inc
NYSE:MRK
196.2B USD 3.1 11.3 8.4 10.2
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
133.7B USD 2.1 17 7.3 10.3
P/E Multiple
Earnings Growth PEG
AU
Vita Life Sciences Ltd
ASX:VLS
Average P/E: 23.4
11.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
63.7
50%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.9
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
20.1
18%
1.1
CH
Roche Holding AG
SIX:ROG
25.3
32%
0.8
CH
Novartis AG
SIX:NOVN
17.2
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.8
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.3
17%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
17
30%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Vita Life Sciences Ltd
ASX:VLS
Average EV/EBITDA: 394.5
6.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
34.3
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
13.2
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.5
6%
1.6
CH
Novartis AG
SIX:NOVN
10.2
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.6
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.4
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.3
2%
3.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Vita Life Sciences Ltd
ASX:VLS
Average EV/EBIT: 1 697.7
6.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37.5
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
13%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
15
14%
1.1
CH
Roche Holding AG
SIX:ROG
11.1
6%
1.9
CH
Novartis AG
SIX:NOVN
13.6
10%
1.4
UK
AstraZeneca PLC
LSE:AZN
197
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10.2
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
10%
1