Merck Tbk PT banner

Merck Tbk PT
IDX:MERK

Watchlist Manager
Merck Tbk PT Logo
Merck Tbk PT
IDX:MERK
Watchlist
Price: 3 170 IDR -0.31% Market Closed
Market Cap: Rp1.4T

Relative Value

The Relative Value of one MERK stock under the Base Case scenario is 4 578.65 IDR. Compared to the current market price of 3 170 IDR, Merck Tbk PT is Undervalued by 31%.

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.

MERK Relative Value
Base Case
4 578.65 IDR
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MERK Competitors Multiples
Merck 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
Merck Tbk PT
IDX:MERK
1.4T IDR 1.3 8 5.6 5.6
US
Eli Lilly and Co
NYSE:LLY
994.4B USD 15.3 48.2 32.5 34.5
US
Johnson & Johnson
NYSE:JNJ
571B USD 6.1 21.3 14.8 18.2
CH
Roche Holding AG
SIX:ROG
282.2B CHF 4.6 30 12.7 14.8
CH
Novartis AG
SIX:NOVN
231.1B CHF 5.3 21.2 13.1 16.8
UK
AstraZeneca PLC
LSE:AZN
215.7B GBP 5.1 31.7 15.1 22.2
US
Merck & Co Inc
NYSE:MRK
292.1B USD 4.5 16 10 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.6 13.8 10.1 11.8
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
US
Pfizer Inc
NYSE:PFE
153.4B USD 2.5 19.8 7.4 9.9
US
Bristol-Myers Squibb Co
NYSE:BMY
124.3B USD 2.6 17.6 6.9 8.8
P/E Multiple
Earnings Growth PEG
ID
Merck Tbk PT
IDX:MERK
Average P/E: 22.7
8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48.2
28%
1.7
US
Johnson & Johnson
NYSE:JNJ
21.3
7%
3
CH
Roche Holding AG
SIX:ROG
30
29%
1
CH
Novartis AG
SIX:NOVN
21.2
15%
1.4
UK
AstraZeneca PLC
LSE:AZN
31.7
38%
0.8
US
Merck & Co Inc
NYSE:MRK
16
14%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
13.8
7%
2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
19.8
26%
0.8
US
Bristol-Myers Squibb Co
NYSE:BMY
17.6
17%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Merck Tbk PT
IDX:MERK
Average EV/EBITDA: 41.9
5.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
32.5
18%
1.8
US
Johnson & Johnson
NYSE:JNJ
14.8
2%
7.4
CH
Roche Holding AG
SIX:ROG
12.7
5%
2.5
CH
Novartis AG
SIX:NOVN
13.1
9%
1.5
UK
AstraZeneca PLC
LSE:AZN
15.1
10%
1.5
US
Merck & Co Inc
NYSE:MRK
10
7%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
10.1
7%
1.4
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
6.9
-13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Merck Tbk PT
IDX:MERK
Average EV/EBIT: 90
5.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
34.5
17%
2
US
Johnson & Johnson
NYSE:JNJ
18.2
6%
3
CH
Roche Holding AG
SIX:ROG
14.8
6%
2.5
CH
Novartis AG
SIX:NOVN
16.8
12%
1.4
UK
AstraZeneca PLC
LSE:AZN
22.2
23%
1
US
Merck & Co Inc
NYSE:MRK
11.7
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.8
8%
1.5
IE
E
Endo International PLC
LSE:0Y5F
835.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
9.9
-1%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.8
-6%
N/A