C

Choong Ang Vaccine Laboratory
KOSDAQ:072020

Watchlist Manager
Choong Ang Vaccine Laboratory
KOSDAQ:072020
Watchlist
Price: 9 730 KRW -0.71% Market Closed
Market Cap: 94B KRW

Relative Value

The Relative Value of one Choong Ang Vaccine Laboratory stock under the Base Case scenario is hidden KRW. Compared to the current market price of 9 730 KRW, Choong Ang Vaccine Laboratory is hidden .

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.

Choong Ang Vaccine Laboratory Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
50
Median 3Y
2.3
Median 5Y
2.7
Industry
2.6
vs History
65
vs Industry
32
Median 3Y
16.1
Median 5Y
17.1
Industry
21.4
vs History
68
vs Industry
46
Median 3Y
9.6
Median 5Y
11.1
Industry
16.4
vs History
11
vs Industry
27
Median 3Y
24.7
Median 5Y
11.6
Industry
22.8
vs History
88
vs Industry
62
Median 3Y
1
Median 5Y
1.1
Industry
2.2
vs History
90
vs Industry
58
Median 3Y
1.8
Median 5Y
2.4
Industry
2.9
vs History
92
vs Industry
57
Median 3Y
3.5
Median 5Y
5
Industry
5.5
vs History
80
vs Industry
46
Median 3Y
6.5
Median 5Y
9.6
Industry
13
vs History
77
vs Industry
39
Median 3Y
12.4
Median 5Y
23.3
Industry
16.5
vs History
68
vs Industry
50
Median 3Y
7.3
Median 5Y
10.3
Industry
15.6
vs History
9
vs Industry
36
Median 3Y
12.2
Median 5Y
6.8
Industry
18.7
vs History
88
vs Industry
64
Median 3Y
0.9
Median 5Y
1
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Choong Ang Vaccine Laboratory 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
Choong Ang Vaccine Laboratory
KOSDAQ:072020
93B KRW 2 15.8 6 11.7
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.2 55.5 37.2 39.9
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
498.9B USD 5.4 19.9 16.2 21.1
CH
Roche Holding AG
SIX:ROG
258.9B CHF 4.2 27.4 11.7 13.7
UK
AstraZeneca PLC
LSE:AZN
208.7B GBP 4.8 29.9 108.3 158.5
CH
Novartis AG
SIX:NOVN
207.7B CHF 4.7 18.2 11.6 14.9
US
Merck & Co Inc
NYSE:MRK
264.8B USD 4.1 13.9 9.9 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.7 14.4 10 11.7
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.2B USD 2.3 14.6 7.4 10.2
P/E Multiple
Earnings Growth PEG
KR
C
Choong Ang Vaccine Laboratory
KOSDAQ:072020
Average P/E: 23.3
15.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
55.5
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.4
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.9
37%
0.8
CH
Novartis AG
SIX:NOVN
18.2
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
14.4
3%
4.8
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Choong Ang Vaccine Laboratory
KOSDAQ:072020
Average EV/EBITDA: 400.3
6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37.2
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.2
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.7
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
108.3
10%
10.8
CH
Novartis AG
SIX:NOVN
11.6
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
10
1%
10
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
Choong Ang Vaccine Laboratory
KOSDAQ:072020
Average EV/EBIT: 1 713.2
11.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.9
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.1
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.7
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.5
23%
6.9
CH
Novartis AG
SIX:NOVN
14.9
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
11.7
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5