Vita Life Sciences Ltd
ASX:VLS

Watchlist Manager
Vita Life Sciences Ltd Logo
Vita Life Sciences Ltd
ASX:VLS
Watchlist
Price: 2.17 AUD -1.81%
Market Cap: 119.4m AUD

Relative Value

The Relative Value of one VLS stock under the Base Case scenario is 2.22 AUD. Compared to the current market price of 2.17 AUD, Vita Life Sciences Ltd is Undervalued by 2%.

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
2.22 AUD
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
64
Median 3Y
1.4
Median 5Y
1.4
Industry
2.7
vs History
9
vs Industry
35
Median 3Y
12.1
Median 5Y
11.9
Industry
22.2
vs History
25
vs Industry
25
Median 3Y
16.7
Median 5Y
12.9
Industry
17.2
vs History
31
vs Industry
22
Median 3Y
17.7
Median 5Y
14.2
Industry
23.7
vs History
50
vs Industry
37
Median 3Y
2.4
Median 5Y
2.4
Industry
2.3
vs History
34
vs Industry
71
Median 3Y
1.1
Median 5Y
1.1
Industry
2.8
vs History
36
vs Industry
74
Median 3Y
1.9
Median 5Y
1.8
Industry
5.6
vs History
22
vs Industry
42
Median 3Y
7
Median 5Y
6.6
Industry
13.3
vs History
22
vs Industry
44
Median 3Y
7
Median 5Y
6.6
Industry
16.5
vs History
26
vs Industry
32
Median 3Y
12.1
Median 5Y
10.4
Industry
15.6
vs History
26
vs Industry
28
Median 3Y
12.5
Median 5Y
10.7
Industry
17.9
vs History
41
vs Industry
29
Median 3Y
3
Median 5Y
2.7
Industry
2

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
122.7m AUD 1.5 14 7.9 7.9
US
Eli Lilly and Co
NYSE:LLY
672.1B USD 12.6 48.7 28.9 31.3
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
430.4B USD 4.7 19 14.5 19
CH
Roche Holding AG
SIX:ROG
208.8B CHF 3.5 25.2 9.5 11.1
UK
AstraZeneca PLC
LSE:AZN
186.8B GBP 4.4 30.2 113.6 169.9
CH
Novartis AG
SIX:NOVN
199.1B CHF 4.5 18 10.8 14.4
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.1 14.2 10.4 11.5
US
Merck & Co Inc
NYSE:MRK
216.6B USD 3.4 13.2 8.5 10.1
IE
Endo International PLC
LSE:0Y5F
183.4B USD 79.1 -62.7 291.8 731.8
US
Pfizer Inc
NYSE:PFE
146.3B USD 2.3 13.6 7.6 10.5
P/E Multiple
Earnings Growth PEG
AU
Vita Life Sciences Ltd
ASX:VLS
Average P/E: 21.8
14
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48.7
49%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19
27%
0.7
CH
Roche Holding AG
SIX:ROG
25.2
32%
0.8
UK
AstraZeneca PLC
LSE:AZN
30.2
36%
0.8
CH
Novartis AG
SIX:NOVN
18
16%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
14.2
18%
0.8
US
Merck & Co Inc
NYSE:MRK
13.2
17%
0.8
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -62.7 N/A N/A
US
Pfizer Inc
NYSE:PFE
13.6
30%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Vita Life Sciences Ltd
ASX:VLS
Average EV/EBITDA: 395.4
7.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
28.9
30%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
14.5
8%
1.8
CH
Roche Holding AG
SIX:ROG
9.5
5%
1.9
UK
AstraZeneca PLC
LSE:AZN
113.6
10%
11.4
CH
Novartis AG
SIX:NOVN
10.8
5%
2.2
DK
Novo Nordisk A/S
CSE:NOVO B
10.4
13%
0.8
US
Merck & Co Inc
NYSE:MRK
8.5
7%
1.2
IE
E
Endo International PLC
LSE:0Y5F
291.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
2%
3.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Vita Life Sciences Ltd
ASX:VLS
Average EV/EBIT: 1 701.8
7.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
31.3
33%
0.9
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
19
14%
1.4
CH
Roche Holding AG
SIX:ROG
11.1
6%
1.8
UK
AstraZeneca PLC
LSE:AZN
169.9
23%
7.4
CH
Novartis AG
SIX:NOVN
14.4
10%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
14%
0.8
US
Merck & Co Inc
NYSE:MRK
10.1
9%
1.1
IE
E
Endo International PLC
LSE:0Y5F
731.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.5
9%
1.2