C

Choong Ang Vaccine Laboratory
KOSDAQ:072020

Watchlist Manager
Choong Ang Vaccine Laboratory
KOSDAQ:072020
Watchlist
Price: 9 470 KRW Market Closed
Market Cap: 91.5B 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 9 470 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
98
vs Industry
50
Median 3Y
2.3
Median 5Y
2.7
Industry
2.7
vs History
90
vs Industry
32
Median 3Y
15.7
Median 5Y
17.1
Industry
21.6
vs History
65
vs Industry
46
Median 3Y
10.1
Median 5Y
11.1
Industry
16.9
vs History
17
vs Industry
27
Median 3Y
24.7
Median 5Y
11.6
Industry
22.9
vs History
98
vs Industry
62
Median 3Y
1
Median 5Y
1.1
Industry
2.3
vs History
98
vs Industry
58
Median 3Y
1.8
Median 5Y
2.4
Industry
3
vs History
98
vs Industry
57
Median 3Y
3.5
Median 5Y
5
Industry
5.6
vs History
95
vs Industry
46
Median 3Y
6.5
Median 5Y
9.6
Industry
13.4
vs History
82
vs Industry
39
Median 3Y
12.4
Median 5Y
23.3
Industry
16.7
vs History
69
vs Industry
50
Median 3Y
8.2
Median 5Y
10.3
Industry
16.1
vs History
11
vs Industry
36
Median 3Y
12.2
Median 5Y
6.8
Industry
18.9
vs History
98
vs Industry
64
Median 3Y
0.9
Median 5Y
1
Industry
2

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
88.6B KRW 1.9 13.3 5.8 11.7
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.1 55.1 37 39.6
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
525.9B USD 5.7 20.9 17.1 22.2
CH
Roche Holding AG
SIX:ROG
275B CHF 4.5 29.2 12.4 14.5
UK
AstraZeneca PLC
LSE:AZN
221.5B GBP 5.1 31.7 109.1 159.7
CH
Novartis AG
SIX:NOVN
223.2B CHF 5 19.4 12.3 15.8
US
Merck & Co Inc
NYSE:MRK
276.1B USD 4.3 14.5 10.3 12.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.2 15.9 11.1 12.9
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
145.4B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
KR
C
Choong Ang Vaccine Laboratory
KOSDAQ:072020
Average P/E: 23.9
13.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
55.1
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.2
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.7
37%
0.9
CH
Novartis AG
SIX:NOVN
19.4
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
DK
Novo Nordisk A/S
CSE:NOVO B
15.9
3%
5.3
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
Choong Ang Vaccine Laboratory
KOSDAQ:072020
Average EV/EBITDA: 400.7
5.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
17.1
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.4
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
109.1
10%
10.9
CH
Novartis AG
SIX:NOVN
12.3
6%
2
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
C
Choong Ang Vaccine Laboratory
KOSDAQ:072020
Average EV/EBIT: 1 713.7
11.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.6
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
22.2
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.5
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.7
23%
6.9
CH
Novartis AG
SIX:NOVN
15.8
12%
1.3
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
7%
1.5