C

Caregen Co Ltd
KOSDAQ:214370

Watchlist Manager
Caregen Co Ltd
KOSDAQ:214370
Watchlist
Price: 69 400 KRW -5.96%
Market Cap: 3.7T 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 69 400 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
1
vs Industry
10
Median 3Y
17.8
Median 5Y
14.4
Industry
2.6
Forward
36
vs History
1
vs Industry
13
Median 3Y
45.5
Median 5Y
30.6
Industry
21.4
Forward
68.9
vs History
1
vs Industry
7
Median 3Y
54.1
Median 5Y
5.7
Industry
16.4
vs History
1
vs Industry
10
Median 3Y
-21.4
Median 5Y
3.1
Industry
22.8
vs History
1
vs Industry
13
Median 3Y
6.5
Median 5Y
5
Industry
2.2
vs History
1
vs Industry
10
Median 3Y
17.3
Median 5Y
12.8
Industry
2.9
Forward
35.7
vs History
1
vs Industry
10
Median 3Y
24.6
Median 5Y
17.3
Industry
5.5
vs History
1
vs Industry
14
Median 3Y
34.6
Median 5Y
22.3
Industry
13
Forward
60.3
vs History
1
vs Industry
15
Median 3Y
39.8
Median 5Y
25.4
Industry
16.5
Forward
66.9
vs History
1
vs Industry
7
Median 3Y
51.4
Median 5Y
1.6
Industry
15.6
vs History
1
vs Industry
9
Median 3Y
-20.6
Median 5Y
-0.2
Industry
18.7
vs History
12
vs Industry
13
Median 3Y
10.7
Median 5Y
6.1
Industry
1.9

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
3.6T KRW 44.5 113.1 86.5 98.1
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
261.4B CHF 4.2 27.7 11.8 13.8
UK
AstraZeneca PLC
LSE:AZN
210.8B GBP 4.9 30.2 108.4 158.7
CH
Novartis AG
SIX:NOVN
210.3B CHF 4.7 18.5 11.7 15.1
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 4.6 14.1 9.9 11.5
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
Caregen Co Ltd
KOSDAQ:214370
Average P/E: 34.2
113.1
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
27.7
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.2
37%
0.8
CH
Novartis AG
SIX:NOVN
18.5
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
14.1
3%
4.7
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
Caregen Co Ltd
KOSDAQ:214370
Average EV/EBITDA: 407.6
86.5
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
11.8
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.4
10%
10.8
CH
Novartis AG
SIX:NOVN
11.7
6%
2
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.9
1%
9.9
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
Caregen Co Ltd
KOSDAQ:214370
Average EV/EBIT: 1 721.1
98.1
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
13.8
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.7
23%
6.9
CH
Novartis AG
SIX:NOVN
15.1
12%
1.3
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
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