CKD Bio Corp
KRX:063160

Watchlist Manager
CKD Bio Corp Logo
CKD Bio Corp
KRX:063160
Watchlist
Price: 21 250 KRW 0.47% Market Closed
Market Cap: ₩116.7B

Relative Value

The Relative Value of one CKD Bio Corp stock under the Base Case scenario is 38 770.09 KRW. Compared to the current market price of 21 250 KRW, CKD Bio Corp is Undervalued by 45%.

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
38 770.09 KRW
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
CKD Bio Corp 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
CKD Bio Corp
KRX:063160
116.6B KRW 0.8 -201.2 12.6 65.6
US
Eli Lilly and Co
NYSE:LLY
1T USD 16.9 54.7 36.7 39.3
US
Johnson & Johnson
NYSE:JNJ
533.1B USD 5.7 19.9 13.9 17
CH
Roche Holding AG
SIX:ROG
276.8B CHF 4.5 29.5 12.5 14.6
UK
AstraZeneca PLC
LSE:AZN
210.9B GBP 5 30.8 20 29.3
CH
Novartis AG
SIX:NOVN
221.5B CHF 5 19.5 15.7 20.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.8T DKK 5.6 17 11.8 13.7
US
Merck & Co Inc
NYSE:MRK
269B USD 4.1 14 9.9 11.8
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
146B USD 2.3 14.9 7.5 10.3
FR
Sanofi SA
PAR:SAN
96.9B EUR 1.5 7.1 6.4 6.4
P/E Multiple
Earnings Growth PEG
KR
CKD Bio Corp
KRX:063160
Average P/E: 23
Negative Multiple: -201.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.7
54%
1
US
Johnson & Johnson
NYSE:JNJ
19.9
6%
3.3
CH
Roche Holding AG
SIX:ROG
29.5
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.8
38%
0.8
CH
Novartis AG
SIX:NOVN
19.5
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
17
2%
8.5
US
Merck & Co Inc
NYSE:MRK
14
14%
1
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.9
27%
0.6
FR
Sanofi SA
PAR:SAN
7.1
25%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
CKD Bio Corp
KRX:063160
Average EV/EBITDA: 44.7
12.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.7
34%
1.1
US
Johnson & Johnson
NYSE:JNJ
13.9
2%
6.9
CH
Roche Holding AG
SIX:ROG
12.5
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
20
10%
2
CH
Novartis AG
SIX:NOVN
15.7
6%
2.6
DK
Novo Nordisk A/S
CSE:NOVO B
11.8
1%
11.8
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.7
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
FR
Sanofi SA
PAR:SAN
6.4
8%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
CKD Bio Corp
KRX:063160
Average EV/EBIT: 99.4
65.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.3
37%
1.1
US
Johnson & Johnson
NYSE:JNJ
17
6%
2.8
CH
Roche Holding AG
SIX:ROG
14.6
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
29.3
23%
1.3
CH
Novartis AG
SIX:NOVN
20.2
12%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
13.7
0%
N/A
US
Merck & Co Inc
NYSE:MRK
11.8
8%
1.5
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
7%
1.5
FR
Sanofi SA
PAR:SAN
6.4
15%
0.4