Chong Kun Dang Pharmaceutical Corp
KRX:185750

Watchlist Manager
Chong Kun Dang Pharmaceutical Corp Logo
Chong Kun Dang Pharmaceutical Corp
KRX:185750
Watchlist
Price: 78 900 KRW -3.07% Market Closed
Market Cap: 1.1T KRW

Relative Value

The Relative Value of one Chong Kun Dang Pharmaceutical Corp stock under the Base Case scenario is 104 283.01 KRW. Compared to the current market price of 78 900 KRW, Chong Kun Dang Pharmaceutical Corp is Undervalued by 24%.

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
104 283.01 KRW
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
78
Median 3Y
0.7
Median 5Y
0.6
Industry
2.4
Forward
0.6
vs History
26
vs Industry
39
Median 3Y
9.8
Median 5Y
6.8
Industry
20.3
Forward
11.4
vs History
19
vs Industry
26
Median 3Y
9.4
Median 5Y
5.2
Industry
15.6
vs History
vs Industry
32
Median 3Y
10.6
Median 5Y
-22
Industry
23.1
vs History
71
vs Industry
56
Median 3Y
1.5
Median 5Y
1.4
Industry
2
vs History
53
vs Industry
82
Median 3Y
0.6
Median 5Y
0.6
Industry
2.5
Forward
0.5
vs History
25
vs Industry
73
Median 3Y
1.8
Median 5Y
1.7
Industry
4.8
vs History
20
vs Industry
41
Median 3Y
6.5
Median 5Y
4.5
Industry
12.5
Forward
6.3
vs History
15
vs Industry
38
Median 3Y
8.6
Median 5Y
5.2
Industry
15.7
Forward
8.9
vs History
19
vs Industry
28
Median 3Y
9.6
Median 5Y
4.6
Industry
14.1
vs History
vs Industry
35
Median 3Y
4.6
Median 5Y
-37.6
Industry
17.6
vs History
71
vs Industry
58
Median 3Y
1.2
Median 5Y
1.2
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Chong Kun Dang Pharmaceutical Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Chong Kun Dang Pharmaceutical Corp
KRX:185750
1T KRW 0.7 9.5 6.6 9.3
US
Eli Lilly and Co
NYSE:LLY
738.9B USD 15 66.2 35.6 39.1
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
378.6B USD 4.2 17.3 12.6 16.6
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.9 19.8 13 14.7
CH
Roche Holding AG
SIX:ROG
211.7B CHF 3.5 25.5 9.6 11.2
CH
Novartis AG
SIX:NOVN
180B CHF 4.1 17 10 13.4
UK
AstraZeneca PLC
LSE:AZN
162.9B GBP 3.9 27.9 130.7 197.1
US
Merck & Co Inc
NYSE:MRK
200.3B USD 3.1 11.5 8.3 9.9
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
130.1B USD 2.1 16.5 7.2 10.1
P/E Multiple
Earnings Growth PEG
KR
Chong Kun Dang Pharmaceutical Corp
KRX:185750
Average P/E: 23.5
9.5
-2%
N/A
US
Eli Lilly and Co
NYSE:LLY
66.2
49%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.3
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.8
18%
1.1
CH
Roche Holding AG
SIX:ROG
25.5
32%
0.8
CH
Novartis AG
SIX:NOVN
17
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.9
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.5
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.5
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Chong Kun Dang Pharmaceutical Corp
KRX:185750
Average EV/EBITDA: 394.7
6.6
5%
1.3
US
Eli Lilly and Co
NYSE:LLY
35.6
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.6
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
13
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.6
6%
1.6
CH
Novartis AG
SIX:NOVN
10
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.7
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.3
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.2
2%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Chong Kun Dang Pharmaceutical Corp
KRX:185750
Average EV/EBIT: 1 698.1
9.3
3%
3.1
US
Eli Lilly and Co
NYSE:LLY
39.1
33%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.6
13%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
14%
1.1
CH
Roche Holding AG
SIX:ROG
11.2
6%
1.9
CH
Novartis AG
SIX:NOVN
13.4
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
197.1
21%
9.4
US
Merck & Co Inc
NYSE:MRK
9.9
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
10%
1