Daewoong Pharma
KRX:069620

Watchlist Manager
Daewoong Pharma Logo
Daewoong Pharma
KRX:069620
Watchlist
Price: 184 700 KRW -4.3% Market Closed
Market Cap: 2.1T KRW

Relative Value

The Relative Value of one Daewoong Pharma stock under the Base Case scenario is hidden KRW. Compared to the current market price of 184 700 KRW, Daewoong Pharma 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.

Daewoong Pharma Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
71
Median 3Y
1
Median 5Y
1.1
Industry
2.6
Forward
1.4
vs History
36
vs Industry
7
Median 3Y
22.2
Median 5Y
26.6
Industry
21.6
Forward
15.3
vs History
38
vs Industry
16
Median 3Y
16.2
Median 5Y
19.3
Industry
16.5
vs History
61
vs Industry
25
Median 3Y
30.6
Median 5Y
27.6
Industry
22.5
vs History
28
vs Industry
43
Median 3Y
1.9
Median 5Y
2.2
Industry
2.3
vs History
6
vs Industry
65
Median 3Y
1.3
Median 5Y
1.4
Industry
2.9
Forward
1.7
vs History
22
vs Industry
65
Median 3Y
2.5
Median 5Y
2.8
Industry
5.5
vs History
42
vs Industry
35
Median 3Y
9.5
Median 5Y
11.2
Industry
13
Forward
10.4
vs History
47
vs Industry
33
Median 3Y
12.6
Median 5Y
15.1
Industry
16.6
Forward
13
vs History
33
vs Industry
12
Median 3Y
20.4
Median 5Y
21.7
Industry
15.8
vs History
vs Industry
10
Median 3Y
-17.3
Median 5Y
25.5
Industry
19.1
vs History
28
vs Industry
57
Median 3Y
1.1
Median 5Y
1.2
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Daewoong Pharma 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
Daewoong Pharma
KRX:069620
2.1T KRW 1.4 28.3 11.5 14.7
US
Eli Lilly and Co
NYSE:LLY
971.9B USD 16.4 52.8 35.5 38
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
509.1B USD 5.5 20.3 16.6 21.5
CH
Roche Holding AG
SIX:ROG
252.3B CHF 4.1 26.8 11.5 13.4
UK
AstraZeneca PLC
LSE:AZN
208.5B GBP 4.8 29.7 108 158
CH
Novartis AG
SIX:NOVN
202.4B CHF 4.5 17.7 11.2 14.5
US
Merck & Co Inc
NYSE:MRK
249.5B USD 3.9 13.1 9.3 11.1
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.5 13.7 9.6 11.2
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
147B USD 2.3 15 7.6 10.4
P/E Multiple
Earnings Growth PEG
KR
Daewoong Pharma
KRX:069620
Average P/E: 24.1
28.3
98%
0.3
US
Eli Lilly and Co
NYSE:LLY
52.8
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.3
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.8
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.7
38%
0.8
CH
Novartis AG
SIX:NOVN
17.7
17%
1
US
Merck & Co Inc
NYSE:MRK
13.1
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.7
4%
3.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -71.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
15
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Daewoong Pharma
KRX:069620
Average EV/EBITDA: 399.8
11.5
16%
0.7
US
Eli Lilly and Co
NYSE:LLY
35.5
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.6
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.5
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108
10%
10.8
CH
Novartis AG
SIX:NOVN
11.2
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.3
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.6
2%
4.8
IE
E
Endo International PLC
LSE:0Y5F
331.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
1%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Daewoong Pharma
KRX:069620
Average EV/EBIT: 1 711.4
14.7
21%
0.7
US
Eli Lilly and Co
NYSE:LLY
38
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.5
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.4
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
158
23%
6.9
CH
Novartis AG
SIX:NOVN
14.5
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11.1
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
11.2
1%
11.2
IE
E
Endo International PLC
LSE:0Y5F
830.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.4
8%
1.3