Darya-Varia Laboratoria Tbk PT
IDX:DVLA

Watchlist Manager
Darya-Varia Laboratoria Tbk PT Logo
Darya-Varia Laboratoria Tbk PT
IDX:DVLA
Watchlist
Price: 1 660 IDR 0.91% Market Closed
Market Cap: 1.9T IDR

Relative Value

The Relative Value of one DVLA stock under the Base Case scenario is 1 990.49 IDR. Compared to the current market price of 1 660 IDR, Darya-Varia Laboratoria Tbk PT is Undervalued by 17%.

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.

DVLA Relative Value
Base Case
1 990.49 IDR
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
76
Median 3Y
0.9
Median 5Y
1.2
Industry
2.6
vs History
80
vs Industry
41
Median 3Y
11.8
Median 5Y
12.9
Industry
21.6
vs History
44
vs Industry
48
Median 3Y
7.8
Median 5Y
9.9
Industry
16.5
vs History
31
vs Industry
32
Median 3Y
14.5
Median 5Y
15.2
Industry
22.5
vs History
84
vs Industry
59
Median 3Y
1.3
Median 5Y
1.5
Industry
2.3
vs History
82
vs Industry
84
Median 3Y
0.8
Median 5Y
1
Industry
2.9
vs History
84
vs Industry
83
Median 3Y
1.4
Median 5Y
2
Industry
5.5
vs History
82
vs Industry
47
Median 3Y
7.4
Median 5Y
8.4
Industry
13
vs History
82
vs Industry
47
Median 3Y
7.4
Median 5Y
8.4
Industry
16.6
vs History
49
vs Industry
50
Median 3Y
6.4
Median 5Y
7.7
Industry
15.8
vs History
34
vs Industry
37
Median 3Y
12
Median 5Y
14.1
Industry
19.1
vs History
88
vs Industry
68
Median 3Y
0.9
Median 5Y
1.2
Industry
1.9

Multiples Across Competitors

DVLA Competitors Multiples
Darya-Varia Laboratoria Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Darya-Varia Laboratoria Tbk PT
IDX:DVLA
1.9T IDR 0.9 10.7 6.4 6.4
US
Eli Lilly and Co
NYSE:LLY
997.2B USD 16.8 54.2 36.3 39
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
503.6B USD 5.5 20 16.4 21.3
CH
Roche Holding AG
SIX:ROG
252.5B CHF 4.1 26.8 11.5 13.4
UK
AstraZeneca PLC
LSE:AZN
211.1B GBP 4.9 30.2 108.7 159.1
CH
Novartis AG
SIX:NOVN
205.8B CHF 4.6 18 11.4 14.7
US
Merck & Co Inc
NYSE:MRK
244.4B USD 3.8 12.8 9.2 10.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.3 13.1 9.1 10.6
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
145.2B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
ID
Darya-Varia Laboratoria Tbk PT
IDX:DVLA
Average P/E: 22.3
10.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.2
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.8
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30.2
38%
0.8
CH
Novartis AG
SIX:NOVN
18
17%
1.1
US
Merck & Co Inc
NYSE:MRK
12.8
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.1
4%
3.3
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -71.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Darya-Varia Laboratoria Tbk PT
IDX:DVLA
Average EV/EBITDA: 399.5
6.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.3
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.4
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.5
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.7
10%
10.9
CH
Novartis AG
SIX:NOVN
11.4
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.2
6%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9.1
2%
4.6
IE
E
Endo International PLC
LSE:0Y5F
331.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
1%
7.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Darya-Varia Laboratoria Tbk PT
IDX:DVLA
Average EV/EBIT: 1 710.8
6.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.3
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.4
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
159.1
23%
6.9
CH
Novartis AG
SIX:NOVN
14.7
12%
1.2
US
Merck & Co Inc
NYSE:MRK
10.9
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
10.6
1%
10.6
IE
E
Endo International PLC
LSE:0Y5F
830.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
8%
1.3