Novartis AG banner

Novartis AG
DUS:NOT

Watchlist Manager
Novartis AG Logo
Novartis AG
DUS:NOT
Watchlist
Price: 133.58 EUR -0.64%
Market Cap: €274.6B

Relative Value

The Relative Value of one NOT stock under the Base Case scenario is 123.24 EUR. Compared to the current market price of 133.58 EUR, Novartis AG is Overvalued by 8%.

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.

NOT Relative Value
Base Case
123.24 EUR
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NOT Competitors Multiples
Novartis AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Novartis AG
DUS:NOT
232.9B EUR 5.3 21.4 13.3 17
US
Eli Lilly and Co
NYSE:LLY
946.1B USD 14.5 45.8 30.9 33
US
Johnson & Johnson
NYSE:JNJ
586.8B USD 6.2 21.9 15.2 18.7
CH
Roche Holding AG
SIX:ROG
263.4B CHF 4.3 20.4 12 13.6
UK
AstraZeneca PLC
LSE:AZN
225.3B GBP 5.1 29.5 16.3 23
US
Merck & Co Inc
NYSE:MRK
289.8B USD 4.5 15.9 9.9 12
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
DK
Novo Nordisk A/S
CSE:NOVO B
1.1T DKK 3.6 10.8 8 9.4
US
Pfizer Inc
NYSE:PFE
154.4B USD 2.5 19.9 7.7 10.2
US
Bristol-Myers Squibb Co
NYSE:BMY
121B USD 2.5 17.2 7.2 8.9
UK
GSK plc
XETRA:GS71
97.1B EUR 2.6 14.8 7.5 10.7
P/E Multiple
Earnings Growth PEG
CH
Novartis AG
DUS:NOT
Average P/E: 21.8
21.4
14%
1.5
US
Eli Lilly and Co
NYSE:LLY
45.8
32%
1.4
US
Johnson & Johnson
NYSE:JNJ
21.9
7%
3.1
CH
Roche Holding AG
SIX:ROG
20.4
14%
1.5
UK
AstraZeneca PLC
LSE:AZN
29.5
26%
1.1
US
Merck & Co Inc
NYSE:MRK
15.9
14%
1.1
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.8
1%
10.8
US
Pfizer Inc
NYSE:PFE
19.9
22%
0.9
US
Bristol-Myers Squibb Co
NYSE:BMY
17.2
16%
1.1
UK
GSK plc
XETRA:GS71
14.8
14%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Novartis AG
DUS:NOT
Average EV/EBITDA: 43
13.3
5%
2.7
US
Eli Lilly and Co
NYSE:LLY
30.9
22%
1.4
US
Johnson & Johnson
NYSE:JNJ
15.2
2%
7.6
CH
Roche Holding AG
SIX:ROG
12
6%
2
UK
AstraZeneca PLC
LSE:AZN
16.3
13%
1.3
US
Merck & Co Inc
NYSE:MRK
9.9
3%
3.3
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
8
1%
8
US
Pfizer Inc
NYSE:PFE
7.7
-9%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
7.2
-10%
N/A
UK
GSK plc
XETRA:GS71
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Novartis AG
DUS:NOT
Average EV/EBIT: 92.9
17
9%
1.9
US
Eli Lilly and Co
NYSE:LLY
33
22%
1.5
US
Johnson & Johnson
NYSE:JNJ
18.7
7%
2.7
CH
Roche Holding AG
SIX:ROG
13.6
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
23
21%
1.1
US
Merck & Co Inc
NYSE:MRK
12
6%
2
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9.4
3%
3.1
US
Pfizer Inc
NYSE:PFE
10.2
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.9
-7%
N/A
UK
GSK plc
XETRA:GS71
10.7
7%
1.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett