K

Kolon Life Science Inc
KOSDAQ:102940

Watchlist Manager
Kolon Life Science Inc
KOSDAQ:102940
Watchlist
Price: 47 300 KRW 1.72% Market Closed
Market Cap: 587.5B KRW

Relative Value

The Relative Value of one Kolon Life Science Inc stock under the Base Case scenario is 25 424.5 KRW. Compared to the current market price of 47 300 KRW, Kolon Life Science 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
25 424.5 KRW
Overvaluation 46%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
47
Median 3Y
2.1
Median 5Y
2.1
Industry
2.6
vs History
vs Industry
0
Median 3Y
-8.3
Median 5Y
-11.9
Industry
21.4
vs History
3
vs Industry
Median 3Y
-13.1
Median 5Y
-18.1
Industry
16.4
vs History
vs Industry
Median 3Y
-25.2
Median 5Y
-15.6
Industry
22.8
vs History
58
vs Industry
29
Median 3Y
2
Median 5Y
2.3
Industry
2.2
vs History
3
vs Industry
39
Median 3Y
2.7
Median 5Y
2.7
Industry
2.9
vs History
25
vs Industry
7
Median 3Y
22.5
Median 5Y
19.7
Industry
5.5
vs History
vs Industry
4
Median 3Y
-28.7
Median 5Y
-25.8
Industry
13
vs History
vs Industry
Median 3Y
-19.9
Median 5Y
-19.9
Industry
16.5
vs History
3
vs Industry
Median 3Y
-17.1
Median 5Y
-21.7
Industry
15.6
vs History
vs Industry
Median 3Y
-17.1
Median 5Y
-18
Industry
18.7
vs History
63
vs Industry
51
Median 3Y
1.2
Median 5Y
1.4
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Kolon Life Science 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
Kolon Life Science Inc
KOSDAQ:102940
587.6B KRW 3.3 -29 -482.5 -64
US
Eli Lilly and Co
NYSE:LLY
978.2B USD 16.5 53.1 35.7 38.2
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
485.6B USD 5.3 19.3 15.8 20.5
CH
Roche Holding AG
SIX:ROG
257.9B CHF 4.2 27.4 11.7 13.6
UK
AstraZeneca PLC
LSE:AZN
206.8B GBP 4.8 29.6 108.2 158.3
US
Merck & Co Inc
NYSE:MRK
265B USD 4.1 13.9 9.9 11.7
CH
Novartis AG
SIX:NOVN
207.5B CHF 4.7 18.2 11.6 14.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.8 14.7 10.3 12
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
142.7B USD 2.3 14.5 7.4 10.1
P/E Multiple
Earnings Growth PEG
KR
K
Kolon Life Science Inc
KOSDAQ:102940
Average P/E: 23.9
Negative Multiple: -29
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.1
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.3
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.4
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.6
37%
0.8
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
CH
Novartis AG
SIX:NOVN
18.2
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
3%
4.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.5
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
Kolon Life Science Inc
KOSDAQ:102940
Average EV/EBITDA: 439.5
Negative Multiple: -482.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.7
34%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
15.8
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.7
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
108.2
10%
10.8
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
CH
Novartis AG
SIX:NOVN
11.6
6%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
10.3
1%
10.3
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
K
Kolon Life Science Inc
KOSDAQ:102940
Average EV/EBIT: 1 883.1
Negative Multiple: -64
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.2
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.5
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.6
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.3
23%
6.9
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
CH
Novartis AG
SIX:NOVN
14.9
12%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
12
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
7%
1.4