Endurance RP Ltd
HKEX:575

Watchlist Manager
Endurance RP Ltd Logo
Endurance RP Ltd
HKEX:575
Watchlist
Price: 0.99 HKD -2.94% Market Closed
Market Cap: HK$288.9m

Relative Value

The Relative Value of one Endurance RP Ltd stock under the Base Case scenario is 0.08 HKD. Compared to the current market price of 0.99 HKD, Endurance RP Ltd is Overvalued by 92%.

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
0.08 HKD
Overvaluation 92%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Endurance RP Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Endurance RP Ltd
HKEX:575
288.9m HKD 40.5 -9.1 -1.3 -1.3
US
Eli Lilly and Co
NYSE:LLY
978.7B USD 16.5 53.2 35.7 38.3
US
Johnson & Johnson
NYSE:JNJ
547.3B USD 5.8 20.4 14.2 17.5
CH
Roche Holding AG
SIX:ROG
277.3B CHF 4.5 29.4 12.5 14.6
UK
AstraZeneca PLC
LSE:AZN
210B GBP 4.9 30.2 19.7 28.8
CH
Novartis AG
SIX:NOVN
220.8B CHF 5 19.4 15.6 20.1
US
Merck & Co Inc
NYSE:MRK
273B USD 4.3 14.4 10.2 12.1
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.2 15.9 11.1 12.9
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
150.2B USD 2.4 15.3 7.7 10.5
FR
Sanofi SA
PAR:SAN
96.4B EUR 1.4 7 6.4 6.4
P/E Multiple
Earnings Growth PEG
HK
Endurance RP Ltd
HKEX:575
Average P/E: 22.8
Negative Multiple: -9.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.2
54%
1
US
Johnson & Johnson
NYSE:JNJ
20.4
6%
3.4
CH
Roche Holding AG
SIX:ROG
29.4
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.2
38%
0.8
CH
Novartis AG
SIX:NOVN
19.4
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.4
14%
1
DK
Novo Nordisk A/S
CSE:NOVO B
15.9
2%
7.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
15.3
27%
0.6
FR
Sanofi SA
PAR:SAN
7
25%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Endurance RP Ltd
HKEX:575
Average EV/EBITDA: 47.8
Negative Multiple: -1.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.7
34%
1
US
Johnson & Johnson
NYSE:JNJ
14.2
2%
7.1
CH
Roche Holding AG
SIX:ROG
12.5
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
19.7
10%
2
CH
Novartis AG
SIX:NOVN
15.6
6%
2.6
US
Merck & Co Inc
NYSE:MRK
10.2
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.7
0%
N/A
FR
Sanofi SA
PAR:SAN
6.4
8%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Endurance RP Ltd
HKEX:575
Average EV/EBIT: 102.6
Negative Multiple: -1.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.3
37%
1
US
Johnson & Johnson
NYSE:JNJ
17.5
6%
2.9
CH
Roche Holding AG
SIX:ROG
14.6
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
28.8
23%
1.3
CH
Novartis AG
SIX:NOVN
20.1
12%
1.7
US
Merck & Co Inc
NYSE:MRK
12.1
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.5
7%
1.5
FR
Sanofi SA
PAR:SAN
6.4
15%
0.4