Indivior PLC
LSE:INDV

Watchlist Manager
Indivior PLC Logo
Indivior PLC
LSE:INDV
Watchlist
Price: 1 238 GBX 1.56%
Market Cap: £1.5B

Relative Value

The Relative Value of one INDV stock under the Base Case scenario is hidden GBX. Compared to the current market price of 1 238 GBX, Indivior PLC 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.

INDV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

INDV Competitors Multiples
Indivior 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
Indivior PLC
LSE:INDV
1.5B GBP 1 29.8 5 5.3
US
Eli Lilly and Co
NYSE:LLY
992.9B USD 16.7 53.9 36.2 38.8
US
Johnson & Johnson
NYSE:JNJ
541.8B USD 5.8 20.2 14.1 17.3
CH
Roche Holding AG
SIX:ROG
270B CHF 4.4 28.6 12.2 14.2
UK
AstraZeneca PLC
LSE:AZN
210.9B GBP 4.9 30.4 19.8 28.9
CH
Novartis AG
SIX:NOVN
218.4B CHF 5 19.3 15.5 20
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.5 11.5 13.3
US
Merck & Co Inc
NYSE:MRK
269.1B USD 4.2 14.1 10 11.9
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
151B USD 2.4 15.4 7.7 10.6
FR
Sanofi SA
PAR:SAN
94.9B EUR 1.4 6.9 6.3 6.3
P/E Multiple
Earnings Growth PEG
UK
Indivior PLC
LSE:INDV
Average P/E: 23.5
29.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.9
54%
1
US
Johnson & Johnson
NYSE:JNJ
20.2
6%
3.4
CH
Roche Holding AG
SIX:ROG
28.6
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.4
38%
0.8
CH
Novartis AG
SIX:NOVN
19.3
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.5
2%
8.2
US
Merck & Co Inc
NYSE:MRK
14.1
14%
1
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
15.4
27%
0.6
FR
Sanofi SA
PAR:SAN
6.9
25%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Indivior PLC
LSE:INDV
Average EV/EBITDA: 43.9
5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.2
34%
1.1
US
Johnson & Johnson
NYSE:JNJ
14.1
2%
7.1
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
19.8
10%
2
CH
Novartis AG
SIX:NOVN
15.5
6%
2.6
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
1%
11.5
US
Merck & Co Inc
NYSE:MRK
10
6%
1.7
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.7
0%
N/A
FR
Sanofi SA
PAR:SAN
6.3
8%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Indivior PLC
LSE:INDV
Average EV/EBIT: 93.8
5.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.8
37%
1
US
Johnson & Johnson
NYSE:JNJ
17.3
6%
2.9
CH
Roche Holding AG
SIX:ROG
14.2
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
28.9
23%
1.3
CH
Novartis AG
SIX:NOVN
20
12%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
13.3
0%
N/A
US
Merck & Co Inc
NYSE:MRK
11.9
8%
1.5
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.6
7%
1.5
FR
Sanofi SA
PAR:SAN
6.3
15%
0.4