Novo Nordisk A/S
CSE:NOVO B

Watchlist Manager
Novo Nordisk A/S Logo
Novo Nordisk A/S
CSE:NOVO B
Watchlist
Price: 516.7 DKK -0.6% Market Closed
Market Cap: 2.3T DKK

Relative Value

The Relative Value of one NOVO B stock under the Base Case scenario is 709.47 DKK. Compared to the current market price of 516.7 DKK, Novo Nordisk A/S is Undervalued by 27%.

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.

NOVO B Relative Value
Base Case
709.47 DKK
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
18
Median 3Y
10.9
Median 5Y
9.9
Industry
2.5
Forward
6.7
vs History
71
vs Industry
21
Median 3Y
34.9
Median 5Y
29.4
Industry
21.5
Forward
19.1
vs History
71
vs Industry
23
Median 3Y
25.1
Median 5Y
23.1
Industry
16.6
vs History
93
vs Industry
24
Median 3Y
32.9
Median 5Y
24.5
Industry
24.9
vs History
69
vs Industry
3
Median 3Y
24.2
Median 5Y
20.2
Industry
2.1
vs History
69
vs Industry
16
Median 3Y
11
Median 5Y
9.9
Industry
2.7
Forward
6.8
vs History
69
vs Industry
22
Median 3Y
13.1
Median 5Y
11.9
Industry
5.2
vs History
73
vs Industry
25
Median 3Y
23.3
Median 5Y
21.4
Industry
12.8
Forward
13.8
vs History
71
vs Industry
25
Median 3Y
25.6
Median 5Y
23.4
Industry
16.3
Forward
15.3
vs History
71
vs Industry
23
Median 3Y
25
Median 5Y
23.1
Industry
14.9
vs History
42
vs Industry
15
Median 3Y
33.1
Median 5Y
29.4
Industry
17.9
vs History
93
vs Industry
13
Median 3Y
9.6
Median 5Y
8.7
Industry
1.9

Multiples Across Competitors

NOVO B Competitors Multiples
Novo Nordisk A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Novo Nordisk A/S
CSE:NOVO B
2.3T DKK 7.6 21.9 15.1 17.4
US
Eli Lilly and Co
NYSE:LLY
773.2B USD 15.8 69.5 37.3 40.8
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
374.6B USD 4.2 17.2 12.6 16.5
CH
Roche Holding AG
SIX:ROG
215.2B CHF 3.6 26 9.7 11.4
CH
Novartis AG
SIX:NOVN
190B CHF 4.3 18 10.6 14.2
UK
AstraZeneca PLC
LSE:AZN
169.1B GBP 4.2 29.4 131.2 197.9
US
Merck & Co Inc
NYSE:MRK
203.1B USD 3.2 11.7 8.7 10.5
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
139.4B USD 2.2 17.7 7.6 10.7
FR
Sanofi SA
PAR:SAN
108.7B EUR 1.2 8.6 4.7 5.6
P/E Multiple
Earnings Growth PEG
DK
Novo Nordisk A/S
CSE:NOVO B
Average P/E: 24.4
21.9
18%
1.2
US
Eli Lilly and Co
NYSE:LLY
69.5
50%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.2
27%
0.6
CH
Roche Holding AG
SIX:ROG
26
32%
0.8
CH
Novartis AG
SIX:NOVN
18
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
29.4
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.7
17%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.7
31%
0.6
FR
Sanofi SA
PAR:SAN
8.6
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Novo Nordisk A/S
CSE:NOVO B
Average EV/EBITDA: 395
15.1
13%
1.2
US
Eli Lilly and Co
NYSE:LLY
37.3
30%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.6
7%
1.8
CH
Roche Holding AG
SIX:ROG
9.7
5%
1.9
CH
Novartis AG
SIX:NOVN
10.6
5%
2.1
UK
AstraZeneca PLC
LSE:AZN
131.2
10%
13.1
US
Merck & Co Inc
NYSE:MRK
8.7
8%
1.1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
2%
3.8
FR
Sanofi SA
PAR:SAN
4.7
7%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Novo Nordisk A/S
CSE:NOVO B
Average EV/EBIT: 1 698.4
17.4
14%
1.2
US
Eli Lilly and Co
NYSE:LLY
40.8
32%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.5
13%
1.3
CH
Roche Holding AG
SIX:ROG
11.4
6%
1.9
CH
Novartis AG
SIX:NOVN
14.2
10%
1.4
UK
AstraZeneca PLC
LSE:AZN
197.9
23%
8.6
US
Merck & Co Inc
NYSE:MRK
10.5
11%
1
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.7
10%
1.1
FR
Sanofi SA
PAR:SAN
5.6
14%
0.4