D

Dongkook Pharmaceutical Co Ltd
KOSDAQ:086450

Watchlist Manager
Dongkook Pharmaceutical Co Ltd
KOSDAQ:086450
Watchlist
Price: 16 840 KRW -1.69% Market Closed
Market Cap: 761.7B KRW

Relative Value

The Relative Value of one Dongkook Pharmaceutical Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 16 840 KRW, Dongkook Pharmaceutical Co Ltd 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.

Dongkook Pharmaceutical Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
74
Median 3Y
0.9
Median 5Y
1.1
Industry
2.7
Forward
0.8
vs History
79
vs Industry
38
Median 3Y
13.2
Median 5Y
14.1
Industry
21.6
Forward
10.5
vs History
87
vs Industry
41
Median 3Y
15.1
Median 5Y
17
Industry
16.9
vs History
61
vs Industry
21
Median 3Y
30.4
Median 5Y
31.4
Industry
22.9
vs History
90
vs Industry
59
Median 3Y
1.3
Median 5Y
1.4
Industry
2.3
vs History
95
vs Industry
76
Median 3Y
0.9
Median 5Y
1
Industry
3
Forward
0.7
vs History
95
vs Industry
77
Median 3Y
1.6
Median 5Y
1.8
Industry
5.6
vs History
95
vs Industry
44
Median 3Y
7.3
Median 5Y
7.6
Industry
13.4
Forward
5.4
vs History
95
vs Industry
41
Median 3Y
9.4
Median 5Y
10
Industry
16.7
Forward
7.2
vs History
90
vs Industry
42
Median 3Y
14.4
Median 5Y
16.1
Industry
16.1
vs History
55
vs Industry
27
Median 3Y
19.9
Median 5Y
20.6
Industry
18.9
vs History
93
vs Industry
64
Median 3Y
1
Median 5Y
1.1
Industry
2

Multiples Across Competitors

Competitors Multiples
Dongkook Pharmaceutical 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
Dongkook Pharmaceutical Co Ltd
KOSDAQ:086450
747.6B KRW 0.8 12.3 5.7 7.7
US
Eli Lilly and Co
NYSE:LLY
1T USD 16.9 54.6 36.7 39.3
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
491.8B USD 5.3 19.6 16 20.8
CH
Roche Holding AG
SIX:ROG
271.4B CHF 4.4 28.8 12.2 14.3
UK
AstraZeneca PLC
LSE:AZN
220.4B GBP 5.1 31.4 109 159.5
US
Merck & Co Inc
NYSE:MRK
274.9B USD 4.3 14.4 10.2 12.1
CH
Novartis AG
SIX:NOVN
218.8B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.3 11.3 13.2
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
144.9B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
KR
D
Dongkook Pharmaceutical Co Ltd
KOSDAQ:086450
Average P/E: 23.5
12.3
14%
0.9
US
Eli Lilly and Co
NYSE:LLY
54.6
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.6
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.4
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.4
15%
1
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.3
3%
5.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Dongkook Pharmaceutical Co Ltd
KOSDAQ:086450
Average EV/EBITDA: 400.5
5.7
13%
0.4
US
Eli Lilly and Co
NYSE:LLY
36.7
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
109
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.2
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.3
1%
11.3
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
D
Dongkook Pharmaceutical Co Ltd
KOSDAQ:086450
Average EV/EBIT: 1 713.1
7.7
14%
0.5
US
Eli Lilly and Co
NYSE:LLY
39.3
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.8
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.3
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.5
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.1
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13.2
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