O

Oscotec Inc
KOSDAQ:039200

Watchlist Manager
Oscotec Inc
KOSDAQ:039200
Watchlist
Price: 40 900 KRW -6.83% Market Closed
Market Cap: 1.6T KRW

Relative Value

The Relative Value of one Oscotec Inc stock under the Base Case scenario is 21 885.09 KRW. Compared to the current market price of 40 900 KRW, Oscotec Inc is Overvalued by 46%.

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
21 885.09 KRW
Overvaluation 46%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Oscotec Inc 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
Oscotec Inc
KOSDAQ:039200
1.7T KRW 66.8 -118.1 -100.2 -89.3
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.2 55.4 37.2 39.8
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 5.8 -157.8 0.4 1.9
US
Johnson & Johnson
NYSE:JNJ
524.6B USD 5.7 20.9 17 22.1
CH
Roche Holding AG
SIX:ROG
274.9B CHF 4.5 29.3 12.5 14.6
CH
Novartis AG
SIX:NOVN
219.9B CHF 5 19.4 15.3 19.8
UK
AstraZeneca PLC
LSE:AZN
209.8B GBP 0 0.3 0 0
US
Merck & Co Inc
NYSE:MRK
276.4B USD 4.3 14.5 10.3 12.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.5 11.5 13.3
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
147.2B USD 2.3 15 7.6 10.4
P/E Multiple
Earnings Growth PEG
KR
O
Oscotec Inc
KOSDAQ:039200
Average P/E: 21.4
Negative Multiple: -118.1
508%
N/A
US
Eli Lilly and Co
NYSE:LLY
55.4
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -157.8 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.3
29%
1
CH
Novartis AG
SIX:NOVN
19.4
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
0.3
37%
0
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
DK
Novo Nordisk A/S
CSE:NOVO B
16.5
3%
5.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
15
27%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
O
Oscotec Inc
KOSDAQ:039200
Average EV/EBITDA: 45.7
Negative Multiple: -100.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37.2
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
0.4
36%
0
US
Johnson & Johnson
NYSE:JNJ
17
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.5
5%
2.5
CH
Novartis AG
SIX:NOVN
15.3
6%
2.6
UK
AstraZeneca PLC
LSE:AZN
0
10%
0
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
1%
11.5
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
O
Oscotec Inc
KOSDAQ:039200
Average EV/EBIT: 99.9
Negative Multiple: -89.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.8
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
1.9
98%
0
US
Johnson & Johnson
NYSE:JNJ
22.1
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.6
6%
2.4
CH
Novartis AG
SIX:NOVN
19.8
12%
1.6
UK
AstraZeneca PLC
LSE:AZN
0
23%
0
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
13.3
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.4
7%
1.5