ReproCell Inc
F:6RC

Watchlist Manager
ReproCell Inc Logo
ReproCell Inc
F:6RC
Watchlist
Price: 0.73 EUR -4.58% Market Closed
Market Cap: 68.1m EUR

Relative Value

The Relative Value of one 6RC stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.73 EUR, ReproCell Inc 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.

6RC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
60
Median 3Y
5.9
Median 5Y
7
Industry
8.1
Forward
4.8
vs History
vs Industry
Median 3Y
-68.5
Median 5Y
-58.1
Industry
23.7
Forward
-735.2
vs History
vs Industry
Median 3Y
-104.2
Median 5Y
-70.5
Industry
22.6
vs History
vs Industry
Median 3Y
-64.7
Median 5Y
-56.4
Industry
25.7
vs History
68
vs Industry
47
Median 3Y
1.9
Median 5Y
2.4
Industry
3.3
vs History
63
vs Industry
58
Median 3Y
4
Median 5Y
5
Industry
8.4
Forward
3.1
vs History
63
vs Industry
49
Median 3Y
7.8
Median 5Y
12.9
Industry
10.4
vs History
vs Industry
Median 3Y
-26.1
Median 5Y
-23.5
Industry
5.9
Forward
-54.4
vs History
vs Industry
Median 3Y
-23.9
Median 5Y
-21.7
Industry
6.4
vs History
vs Industry
Median 3Y
-59.7
Median 5Y
-48.3
Industry
8.2
vs History
vs Industry
Median 3Y
-41.4
Median 5Y
-35.5
Industry
6.4
vs History
68
vs Industry
51
Median 3Y
3.2
Median 5Y
4.4
Industry
5.8

Multiples Across Competitors

6RC Competitors Multiples
ReproCell 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
JP
ReproCell Inc
F:6RC
16.2B EUR 6.2 -58.1 -22.5 -19.8
FR
Pharnext SCA
OTC:PNEXF
6T USD 34 178 916.3 -162 447.3 -197 262.9 -195 011.9
US
Abbvie Inc
NYSE:ABBV
378.8B USD 6.4 161.3 15.7 22.3
US
Amgen Inc
NASDAQ:AMGN
177.8B USD 4.9 25.4 18.3 18.3
US
Gilead Sciences Inc
NASDAQ:GILD
155.1B USD 5.3 19.1 12.9 12.9
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
112.1B USD 9.6 30.5 22.3 23.3
US
Epizyme Inc
F:EPE
94.1B EUR 2 061.2 -526 -572.7 -557.4
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
77.2B USD 5.4 16.9 16 18.2
AU
CSL Ltd
ASX:CSL
85B AUD 3.7 18.9 12.8 15.9
NL
argenx SE
XBRU:ARGX
42.4B EUR 13.7 32.1 55.1 56.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
47.3B USD 14.8 1 086.8 146.4 177.6
P/S Multiple
Revenue Growth P/S to Growth
JP
ReproCell Inc
F:6RC
Average P/S: 3 107 367.9
6.2
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
34 178 916.3
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.4
9%
0.7
US
Amgen Inc
NASDAQ:AMGN
4.9
5%
1
US
Gilead Sciences Inc
NASDAQ:GILD
5.3
4%
1.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
9.6
10%
1
US
E
Epizyme Inc
F:EPE
2 061.2
N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
5.4
6%
0.9
AU
CSL Ltd
ASX:CSL
3.7
5%
0.7
NL
argenx SE
XBRU:ARGX
13.7
49%
0.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
14.8
46%
0.3
P/E Multiple
Earnings Growth PEG
JP
ReproCell Inc
F:6RC
Average P/E: 173.9
Negative Multiple: -58.1
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -162 447.3 N/A N/A
US
Abbvie Inc
NYSE:ABBV
161.3
89%
1.8
US
Amgen Inc
NASDAQ:AMGN
25.4
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
19.1
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
30.5
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -526 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.9
10%
1.7
AU
CSL Ltd
ASX:CSL
18.9
11%
1.7
NL
argenx SE
XBRU:ARGX
32.1
40%
0.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 086.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
ReproCell Inc
F:6RC
Average EV/EBITDA: 37.4
Negative Multiple: -22.5
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -197 262.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
15.7
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
18.3
11%
1.7
US
Gilead Sciences Inc
NASDAQ:GILD
12.9
7%
1.8
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
22.3
16%
1.4
US
E
Epizyme Inc
F:EPE
Negative Multiple: -572.7 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16
11%
1.5
AU
CSL Ltd
ASX:CSL
12.8
8%
1.6
NL
argenx SE
XBRU:ARGX
55.1
810%
0.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
146.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
ReproCell Inc
F:6RC
Average EV/EBIT: 43.1
Negative Multiple: -19.8
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -195 011.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.3
30%
0.7
US
Amgen Inc
NASDAQ:AMGN
18.3
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
12.9
12%
1.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.3
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -557.4 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.2
13%
1.4
AU
CSL Ltd
ASX:CSL
15.9
11%
1.4
NL
argenx SE
XBRU:ARGX
56.7
N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
177.6
N/A N/A