Hikma Pharmaceuticals PLC
LSE:HIK

Watchlist Manager
Hikma Pharmaceuticals PLC Logo
Hikma Pharmaceuticals PLC
LSE:HIK
Watchlist
Price: 1 501.323 GBX -0.38%
Market Cap: 3.3B GBX

Relative Value

The Relative Value of one HIK stock under the Base Case scenario is 5 087.037 GBX. Compared to the current market price of 1 501.323 GBX, Hikma Pharmaceuticals PLC is Undervalued by 70%.

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.

HIK Relative Value
Base Case
5 087.037 GBX
Undervaluation 70%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
54
Median 3Y
1.8
Median 5Y
1.9
Industry
2.6
Forward
0
vs History
88
vs Industry
30
Median 3Y
19.7
Median 5Y
16.6
Industry
21.6
Forward
0.1
vs History
79
vs Industry
37
Median 3Y
9.2
Median 5Y
9.6
Industry
16.5
vs History
79
vs Industry
25
Median 3Y
17.3
Median 5Y
17.4
Industry
22.5
vs History
87
vs Industry
30
Median 3Y
2.4
Median 5Y
2.4
Industry
2.3
vs History
90
vs Industry
7
Median 3Y
31.2
Median 5Y
26
Industry
2.9
Forward
0.1
vs History
84
vs Industry
3
Median 3Y
65.2
Median 5Y
50.2
Industry
5.5
vs History
80
vs Industry
2
Median 3Y
101.9
Median 5Y
95.7
Industry
13
Forward
0.6
vs History
77
vs Industry
3
Median 3Y
151.1
Median 5Y
115.5
Industry
16.6
Forward
0.7
vs History
74
vs Industry
3
Median 3Y
159.6
Median 5Y
148.2
Industry
15.8
vs History
73
vs Industry
2
Median 3Y
246
Median 5Y
247
Industry
19.1
vs History
87
vs Industry
5
Median 3Y
23.2
Median 5Y
17.3
Industry
1.9

Multiples Across Competitors

HIK Competitors Multiples
Hikma Pharmaceuticals PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Hikma Pharmaceuticals PLC
LSE:HIK
3.3B GBP 1.4 12.1 65.5 84.3
US
Eli Lilly and Co
NYSE:LLY
997.2B USD 16.8 54.2 36.3 39
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
503.6B USD 5.5 20 16.4 21.3
CH
Roche Holding AG
SIX:ROG
252.5B CHF 4.1 26.8 11.5 13.4
UK
AstraZeneca PLC
LSE:AZN
211.1B GBP 4.9 30.2 108.7 159.1
CH
Novartis AG
SIX:NOVN
205.8B CHF 4.6 18 11.4 14.7
US
Merck & Co Inc
NYSE:MRK
244.4B USD 3.8 12.8 9.2 10.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.3 13.1 9.1 10.6
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
145.2B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
UK
Hikma Pharmaceuticals PLC
LSE:HIK
Average P/E: 22.4
12.1
20%
0.6
US
Eli Lilly and Co
NYSE:LLY
54.2
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.8
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30.2
38%
0.8
CH
Novartis AG
SIX:NOVN
18
17%
1.1
US
Merck & Co Inc
NYSE:MRK
12.8
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.1
4%
3.3
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -71.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Hikma Pharmaceuticals PLC
LSE:HIK
Average EV/EBITDA: 404.8
65.5
8%
8.2
US
Eli Lilly and Co
NYSE:LLY
36.3
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.4
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.5
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.7
10%
10.9
CH
Novartis AG
SIX:NOVN
11.4
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.2
6%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9.1
2%
4.6
IE
E
Endo International PLC
LSE:0Y5F
331.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
1%
7.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Hikma Pharmaceuticals PLC
LSE:HIK
Average EV/EBIT: 1 717.8
84.3
11%
7.7
US
Eli Lilly and Co
NYSE:LLY
39
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.3
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.4
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
159.1
23%
6.9
CH
Novartis AG
SIX:NOVN
14.7
12%
1.2
US
Merck & Co Inc
NYSE:MRK
10.9
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
10.6
1%
10.6
IE
E
Endo International PLC
LSE:0Y5F
830.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
8%
1.3