Elanco Animal Health Inc
F:5EA

Watchlist Manager
Elanco Animal Health Inc Logo
Elanco Animal Health Inc
F:5EA
Watchlist
Price: 18.658 EUR -1.02%
Market Cap: 9.2B EUR

Relative Value

The Relative Value of one 5EA stock under the Base Case scenario is 21.32 EUR. Compared to the current market price of 18.658 EUR, Elanco Animal Health Inc is Undervalued by 12%.

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.

5EA Relative Value
Base Case
21.32 EUR
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
67
Median 3Y
1.4
Median 5Y
1.7
Industry
2.6
Forward
2.3
vs History
1
vs Industry
30
Median 3Y
-5.1
Median 5Y
-21.9
Industry
21.7
Forward
23.5
vs History
36
vs Industry
39
Median 3Y
13.7
Median 5Y
13.8
Industry
16.7
vs History
vs Industry
1
Median 3Y
-5.2
Median 5Y
4.2
Industry
23.1
vs History
26
vs Industry
64
Median 3Y
1
Median 5Y
1.2
Industry
2.2
vs History
38
vs Industry
49
Median 3Y
2.5
Median 5Y
2.8
Industry
2.9
Forward
3.1
vs History
36
vs Industry
52
Median 3Y
4.4
Median 5Y
5.1
Industry
5.5
vs History
31
vs Industry
33
Median 3Y
11.3
Median 5Y
12.8
Industry
13.2
Forward
15.8
vs History
19
vs Industry
12
Median 3Y
38.9
Median 5Y
39
Industry
16.8
Forward
21
vs History
49
vs Industry
25
Median 3Y
23.1
Median 5Y
23.2
Industry
15.9
vs History
28
vs Industry
20
Median 3Y
30.1
Median 5Y
28.3
Industry
19.2
vs History
26
vs Industry
65
Median 3Y
0.8
Median 5Y
0.9
Industry
1.9

Multiples Across Competitors

5EA Competitors Multiples
Elanco Animal Health Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Elanco Animal Health Inc
F:5EA
11.1B EUR 2.4 308.9 16 60.5
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.1 55.3 37.1 39.8
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
500B USD 5.4 19.9 16.3 21.1
CH
Roche Holding AG
SIX:ROG
262.5B CHF 4.3 27.8 11.9 13.9
UK
AstraZeneca PLC
LSE:AZN
212B GBP 4.9 30.5 108.7 159.1
CH
Novartis AG
SIX:NOVN
211.3B CHF 4.8 18.6 11.8 15.2
US
Merck & Co Inc
NYSE:MRK
264.8B USD 4.1 13.9 9.9 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.7 14.2 9.9 11.5
IE
Endo International PLC
LSE:0Y5F
212.8B USD 91.8 -72.8 337 845
US
Pfizer Inc
NYSE:PFE
142.3B USD 2.3 14.5 7.4 10.1
P/E Multiple
Earnings Growth PEG
US
Elanco Animal Health Inc
F:5EA
Average P/E: 56
308.9
20%
15.4
US
Eli Lilly and Co
NYSE:LLY
55.3
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.5
38%
0.8
CH
Novartis AG
SIX:NOVN
18.6
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
14.2
4%
3.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -72.8 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.5
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Elanco Animal Health Inc
F:5EA
Average EV/EBITDA: 401.1
16
7%
2.3
US
Eli Lilly and Co
NYSE:LLY
37.1
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.3
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.9
4%
3
UK
AstraZeneca PLC
LSE:AZN
108.7
10%
10.9
CH
Novartis AG
SIX:NOVN
11.8
6%
2
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.9
2%
5
IE
E
Endo International PLC
LSE:0Y5F
337
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
1%
7.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Elanco Animal Health Inc
F:5EA
Average EV/EBIT: 1 717.3
60.5
51%
1.2
US
Eli Lilly and Co
NYSE:LLY
39.8
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.1
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.9
5%
2.8
UK
AstraZeneca PLC
LSE:AZN
159.1
23%
6.9
CH
Novartis AG
SIX:NOVN
15.2
12%
1.3
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
1%
11.5
IE
E
Endo International PLC
LSE:0Y5F
845
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
8%
1.3