S

Stenocare A/S
CSE:STENO

Watchlist Manager
Stenocare A/S
CSE:STENO
Watchlist
Price: 1.56 DKK -0.32% Market Closed
Market Cap: 67.7m DKK

Relative Value

The Relative Value of one STENO stock under the Base Case scenario is hidden DKK. Compared to the current market price of 1.56 DKK, Stenocare A/S is hidden .

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.

STENO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
20
Median 3Y
30.9
Median 5Y
30.9
Industry
2.6
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-17.9
Industry
21.7
vs History
vs Industry
Median 3Y
-15.8
Median 5Y
-22.1
Industry
16.6
vs History
vs Industry
Median 3Y
-14
Median 5Y
-21.5
Industry
22.5
vs History
0
vs Industry
25
Median 3Y
8.7
Median 5Y
12.2
Industry
2.3
vs History
53
vs Industry
18
Median 3Y
29.9
Median 5Y
31.7
Industry
2.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5.5
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-18.3
Industry
13.1
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-18.3
Industry
16.6
vs History
vs Industry
Median 3Y
-14.8
Median 5Y
-21.9
Industry
15.8
vs History
vs Industry
Median 3Y
-14.8
Median 5Y
-20.6
Industry
19.1
vs History
0
vs Industry
58
Median 3Y
3.5
Median 5Y
3.7
Industry
1.9

Multiples Across Competitors

STENO Competitors Multiples
Stenocare A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Stenocare A/S
CSE:STENO
67.7m DKK 11.9 -2.8 -3.5 -3.5
US
Eli Lilly and Co
NYSE:LLY
965.2B USD 16.3 52.5 35.2 37.7
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
506.7B USD 5.5 20.2 16.5 21.4
CH
Roche Holding AG
SIX:ROG
252.4B CHF 4.1 26.8 11.5 13.4
UK
AstraZeneca PLC
LSE:AZN
210.9B GBP 4.9 30 108.9 159.4
CH
Novartis AG
SIX:NOVN
203.1B CHF 4.5 17.6 11.2 14.5
US
Merck & Co Inc
NYSE:MRK
246.2B USD 3.8 12.9 9.2 11
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.5 13.6 9.5 11.1
IE
Endo International PLC
LSE:0Y5F
202.5B USD 87.3 -69.3 321.2 805.4
US
Pfizer Inc
NYSE:PFE
147.5B USD 2.3 15 7.6 10.4
P/E Multiple
Earnings Growth PEG
DK
S
Stenocare A/S
CSE:STENO
Average P/E: 23.6
Negative Multiple: -2.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
52.5
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.2
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.8
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30
38%
0.8
CH
Novartis AG
SIX:NOVN
17.6
17%
1
US
Merck & Co Inc
NYSE:MRK
12.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.6
4%
3.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -69.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
15
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
S
Stenocare A/S
CSE:STENO
Average EV/EBITDA: 437.7
Negative Multiple: -3.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.2
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.5
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.5
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.9
10%
10.9
CH
Novartis AG
SIX:NOVN
11.2
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.2
6%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9.5
2%
4.8
IE
E
Endo International PLC
LSE:0Y5F
321.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
1%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
S
Stenocare A/S
CSE:STENO
Average EV/EBIT: 1 878.7
Negative Multiple: -3.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37.7
36%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.4
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.4
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
159.4
23%
6.9
CH
Novartis AG
SIX:NOVN
14.5
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
IE
E
Endo International PLC
LSE:0Y5F
805.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.4
8%
1.3