C

Caregen Co Ltd
KOSDAQ:214370

Watchlist Manager
Caregen Co Ltd
KOSDAQ:214370
Watchlist
Price: 70 300 KRW -0.42% Market Closed
Market Cap: 3.8T KRW

Relative Value

The Relative Value of one Caregen Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 70 300 KRW, Caregen 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.

Caregen Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
10
Median 3Y
17.8
Median 5Y
14.4
Industry
2.7
Forward
34.3
vs History
3
vs Industry
13
Median 3Y
45.5
Median 5Y
30.6
Industry
21.6
Forward
65.6
vs History
3
vs Industry
7
Median 3Y
54.1
Median 5Y
5.7
Industry
16.9
vs History
3
vs Industry
10
Median 3Y
-21.4
Median 5Y
3.1
Industry
22.9
vs History
3
vs Industry
13
Median 3Y
6.5
Median 5Y
5
Industry
2.3
vs History
3
vs Industry
10
Median 3Y
17.3
Median 5Y
12.8
Industry
3
Forward
34.1
vs History
3
vs Industry
10
Median 3Y
24.6
Median 5Y
17.3
Industry
5.6
vs History
3
vs Industry
14
Median 3Y
34.6
Median 5Y
22.3
Industry
13.4
Forward
57.5
vs History
3
vs Industry
15
Median 3Y
39.8
Median 5Y
25.4
Industry
16.7
Forward
63.9
vs History
3
vs Industry
7
Median 3Y
51.4
Median 5Y
1.6
Industry
16.1
vs History
3
vs Industry
9
Median 3Y
-20.6
Median 5Y
-0.2
Industry
18.9
vs History
17
vs Industry
13
Median 3Y
10.7
Median 5Y
6.1
Industry
2

Multiples Across Competitors

Competitors Multiples
Caregen 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
Caregen Co Ltd
KOSDAQ:214370
3.4T KRW 44.1 120.8 88.8 101.6
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 31.4 108.8 159.2
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
C
Caregen Co Ltd
KOSDAQ:214370
Average P/E: 35.5
120.8
N/A N/A
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
C
Caregen Co Ltd
KOSDAQ:214370
Average EV/EBITDA: 408.1
88.8
N/A N/A
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
108.8
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
C
Caregen Co Ltd
KOSDAQ:214370
Average EV/EBIT: 1 721.6
101.6
N/A N/A
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
159.2
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