C

Clover Biopharmaceuticals Ltd
HKEX:2197

Watchlist Manager
Clover Biopharmaceuticals Ltd
HKEX:2197
Watchlist
Price: 1.97 HKD -6.64% Market Closed
Market Cap: 2.6B HKD

Relative Value

The Relative Value of one Clover Biopharmaceuticals Ltd stock under the Base Case scenario is 0.2 HKD. Compared to the current market price of 1.97 HKD, Clover Biopharmaceuticals Ltd is Overvalued by 90%.

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.

Relative Value
Base Case
0.2 HKD
Overvaluation 90%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
38
Median 3Y
10.6
Median 5Y
7.2
Industry
7.6
Forward
1
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-1.7
Industry
24.5
Forward
1.6
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-1.1
Industry
21
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
-1
Industry
23.5
vs History
vs Industry
5
Median 3Y
-0.4
Median 5Y
-0.5
Industry
3.1
vs History
8
vs Industry
62
Median 3Y
-0.9
Median 5Y
-2.2
Industry
8.1
Forward
0.8
vs History
8
vs Industry
54
Median 3Y
-1.5
Median 5Y
-3.9
Industry
10.3
vs History
vs Industry
28
Median 3Y
-0.1
Median 5Y
-0.3
Industry
5.7
Forward
4
vs History
vs Industry
26
Median 3Y
-0.1
Median 5Y
-0.2
Industry
6.1
Forward
4.1
vs History
vs Industry
28
Median 3Y
-0.2
Median 5Y
-0.3
Industry
7
vs History
vs Industry
25
Median 3Y
-0.2
Median 5Y
-0.3
Industry
5.3
vs History
0
vs Industry
70
Median 3Y
0.1
Median 5Y
0
Industry
5.3

Multiples Across Competitors

Competitors Multiples
Clover Biopharmaceuticals Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Clover Biopharmaceuticals Ltd
HKEX:2197
2.6B HKD 45.2 -2.6 -2.2 -2.1
FR
Pharnext SCA
OTC:PNEXF
6T USD 33 651 194.5 -159 939.1 -194 217.1 -192 000.9
US
Abbvie Inc
NYSE:ABBV
393B USD 6.7 105.6 17.2 24.9
US
Amgen Inc
NASDAQ:AMGN
153.6B USD 4.4 23.2 18.2 18.2
US
Gilead Sciences Inc
NASDAQ:GILD
141.7B USD 4.9 22.5 10.5 14.4
US
Epizyme Inc
F:EPE
94.1B EUR 2 093.5 -534.2 -581.7 -566.2
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
98.2B USD 8.6 27 19.8 20.7
AU
CSL Ltd
ASX:CSL
96.1B AUD 4.1 21.1 14 17.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
63B USD 4.4 14.1 12.7 14.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
59.4B USD 24.1 -186.2 -465.5 -319.5
US
Seagen Inc
F:SGT
39.3B EUR 20.2 -61.8 -66.7 -60.2
P/E Multiple
Earnings Growth PEG
CN
C
Clover Biopharmaceuticals Ltd
HKEX:2197
Average P/E: 35.6
Negative Multiple: -2.6
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -159 939.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
105.6
88%
1.2
US
Amgen Inc
NASDAQ:AMGN
23.2
45%
0.5
US
Gilead Sciences Inc
NASDAQ:GILD
22.5
191%
0.1
US
E
Epizyme Inc
F:EPE
Negative Multiple: -534.2 N/A N/A
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
27
N/A N/A
AU
CSL Ltd
ASX:CSL
21.1
14%
1.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
14.1
6%
2.4
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -186.2 N/A N/A
US
S
Seagen Inc
F:SGT
Negative Multiple: -61.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
Clover Biopharmaceuticals Ltd
HKEX:2197
Average EV/EBITDA: 15.4
Negative Multiple: -2.2
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -194 217.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
17.2
14%
1.2
US
Amgen Inc
NASDAQ:AMGN
18.2
10%
1.8
US
Gilead Sciences Inc
NASDAQ:GILD
10.5
6%
1.7
US
E
Epizyme Inc
F:EPE
Negative Multiple: -581.7 N/A N/A
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
19.8
17%
1.2
AU
CSL Ltd
ASX:CSL
14
10%
1.4
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
12.7
9%
1.4
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -465.5 N/A N/A
US
S
Seagen Inc
F:SGT
Negative Multiple: -66.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
Clover Biopharmaceuticals Ltd
HKEX:2197
Average EV/EBIT: 18.4
Negative Multiple: -2.1
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -192 000.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
24.9
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
18.2
19%
1
US
Gilead Sciences Inc
NASDAQ:GILD
14.4
12%
1.2
US
E
Epizyme Inc
F:EPE
Negative Multiple: -566.2 N/A N/A
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
20.7
17%
1.2
AU
CSL Ltd
ASX:CSL
17.5
14%
1.3
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
14.3
12%
1.2
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -319.5 N/A N/A
US
S
Seagen Inc
F:SGT
Negative Multiple: -60.2 N/A N/A