N

NatureCell Co Ltd
KOSDAQ:007390

Watchlist Manager
NatureCell Co Ltd
KOSDAQ:007390
Watchlist
Price: 21 900 KRW -3.31%
Market Cap: 1.4T KRW

Relative Value

The Relative Value of one NatureCell Co Ltd stock under the Base Case scenario is 4 811.9 KRW. Compared to the current market price of 21 900 KRW, NatureCell Co Ltd is Overvalued by 78%.

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
4 811.9 KRW
Overvaluation 78%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
18
Median 3Y
36
Median 5Y
42.8
Industry
7.9
vs History
vs Industry
0
Median 3Y
-122.6
Median 5Y
-70.3
Industry
23.7
vs History
7
vs Industry
1
Median 3Y
82.3
Median 5Y
-66.7
Industry
22
vs History
vs Industry
Median 3Y
-13.7
Median 5Y
-13.7
Industry
23.8
vs History
22
vs Industry
2
Median 3Y
16.7
Median 5Y
16.7
Industry
3.3
vs History
19
vs Industry
14
Median 3Y
35.1
Median 5Y
42
Industry
8.3
vs History
17
vs Industry
8
Median 3Y
69.5
Median 5Y
95.6
Industry
10.1
vs History
vs Industry
Median 3Y
-123.1
Median 5Y
-129
Industry
6.4
vs History
vs Industry
Median 3Y
-104
Median 5Y
-107.8
Industry
7
vs History
7
vs Industry
2
Median 3Y
77
Median 5Y
-64.8
Industry
8.3
vs History
vs Industry
Median 3Y
-100.9
Median 5Y
-96.4
Industry
6.5
vs History
20
vs Industry
6
Median 3Y
16
Median 5Y
21.6
Industry
5.7

Multiples Across Competitors

Competitors Multiples
NatureCell Co 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
KR
NatureCell Co Ltd
KOSDAQ:007390
1.4T KRW 58.7 -660.8 -1 578.8 -497.8
FR
Pharnext SCA
OTC:PNEXF
6T USD 33 837 682.7 -160 825.5 -195 293.4 -193 064.9
US
Abbvie Inc
NYSE:ABBV
398.1B USD 6.7 169.5 16.4 23.3
US
Amgen Inc
NASDAQ:AMGN
174.6B USD 4.9 24.9 18 18
US
Gilead Sciences Inc
NASDAQ:GILD
151.1B USD 5.2 18.6 12.5 12.5
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
113.8B USD 9.7 31 22.7 23.7
US
Epizyme Inc
F:EPE
94.1B EUR 2 082 -531.3 -578.5 -563.1
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
79.1B USD 5.6 17.3 16.5 18.6
AU
CSL Ltd
ASX:CSL
84.2B AUD 3.6 18.6 12.6 15.7
NL
argenx SE
XBRU:ARGX
45B EUR 14.6 34.4 59.4 61
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
52.4B USD 16.3 1 203.2 158 191.7
P/E Multiple
Earnings Growth PEG
KR
N
NatureCell Co Ltd
KOSDAQ:007390
Average P/E: 189.7
Negative Multiple: -660.8
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -160 825.5 N/A N/A
US
Abbvie Inc
NYSE:ABBV
169.5
89%
1.9
US
Amgen Inc
NASDAQ:AMGN
24.9
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
18.6
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
31
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -531.3 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.3
9%
1.9
AU
CSL Ltd
ASX:CSL
18.6
11%
1.7
NL
argenx SE
XBRU:ARGX
34.4
40%
0.9
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 203.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
NatureCell Co Ltd
KOSDAQ:007390
Average EV/EBITDA: 39.5
Negative Multiple: -1 578.8
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -195 293.4 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.4
14%
1.2
US
Amgen Inc
NASDAQ:AMGN
18
11%
1.6
US
Gilead Sciences Inc
NASDAQ:GILD
12.5
7%
1.8
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
22.7
16%
1.4
US
E
Epizyme Inc
F:EPE
Negative Multiple: -578.5 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.5
11%
1.5
AU
CSL Ltd
ASX:CSL
12.6
8%
1.6
NL
argenx SE
XBRU:ARGX
59.4
807%
0.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
158
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
NatureCell Co Ltd
KOSDAQ:007390
Average EV/EBIT: 45.6
Negative Multiple: -497.8
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -193 064.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
23.3
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
18
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
12.5
12%
1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.7
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -563.1 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.6
13%
1.4
AU
CSL Ltd
ASX:CSL
15.7
11%
1.4
NL
argenx SE
XBRU:ARGX
61
N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
191.7
N/A N/A