First Time Loading...

Indivior PLC
LSE:INDV

Watchlist Manager
Indivior PLC Logo
Indivior PLC
LSE:INDV
Watchlist
Price: 1 432 GBX 0.35% Market Closed
Updated: May 11, 2024

Relative Value

The Relative Value of one INDV stock under the Base Case scenario is 2 799.23 GBX. Compared to the current market price of 1 432 GBX, Indivior PLC is Undervalued by 49%.

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
Base Case
2 799.23 GBX
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
51
Median 3Y
2.9
Median 5Y
2.9
Industry
2.5
Forward
0
vs History
6
vs Industry
0
Median 3Y
14
Median 5Y
10.6
Industry
23.4
Forward
0.1
vs History
vs Industry
3
Median 3Y
14
Median 5Y
7.4
Industry
17.9
vs History
vs Industry
Median 3Y
8
Median 5Y
-5.8
Industry
24.1
vs History
1
vs Industry
0
Median 3Y
12.7
Median 5Y
13.6
Industry
2.1
vs History
vs Industry
Median 3Y
-70.8
Median 5Y
-78.3
Industry
2.6
Forward
-0
vs History
vs Industry
Median 3Y
-85.8
Median 5Y
-93.3
Industry
5.2
vs History
vs Industry
2
Median 3Y
-290.9
Median 5Y
-293.7
Industry
13.9
Forward
-0.1
vs History
vs Industry
3
Median 3Y
-322.4
Median 5Y
-326.6
Industry
17.5
Forward
-0.1
vs History
39
vs Industry
35
Median 3Y
-338.7
Median 5Y
-227.4
Industry
16.4
vs History
39
vs Industry
29
Median 3Y
-338.7
Median 5Y
-251.6
Industry
18.1
vs History
vs Industry
Median 3Y
-88.8
Median 5Y
-94
Industry
1.9

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
1.9B GBP 2.2 487.5 -13.4 -15
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
722.3B USD 20.1 117.7 57.6 65.6
DK
Novo Nordisk A/S
CSE:NOVO B
3.9T DKK 16.1 44.1 32.9 36.1
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
360.8B USD 4.2 9.4 11.6 15.1
US
Merck & Co Inc
NYSE:MRK
329.4B USD 5.4 142.8 35.6 58.1
UK
AstraZeneca PLC
LSE:AZN
191.8B GBP 5 37.9 174.6 278.6
CH
Novartis AG
SIX:NOVN
180.6B CHF 3.4 11.4 8.7 12.7
CH
Roche Holding AG
SIX:ROG
179.5B CHF 3.1 15.6 8.9 10.5
US
Pfizer Inc
NYSE:PFE
158.1B USD 2.9 -511.8 12.7 20.2
P/E Multiple
Earnings Growth
UK
Indivior PLC
LSE:INDV
Average P/E: 108.3
487.5
22 591%
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A
US
Eli Lilly and Co
NYSE:LLY
117.7
346%
DK
Novo Nordisk A/S
CSE:NOVO B
44.1
84%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A
US
Johnson & Johnson
NYSE:JNJ
9.4
-20%
US
Merck & Co Inc
NYSE:MRK
142.8
7 454%
UK
AstraZeneca PLC
LSE:AZN
37.9
168%
CH
Novartis AG
SIX:NOVN
11.4
15%
CH
Roche Holding AG
SIX:ROG
15.6
26%
US
Pfizer Inc
NYSE:PFE
Negative Multiple: -511.8
680%
EV/EBITDA Multiple
EBITDA Growth
UK
Indivior PLC
LSE:INDV
Average EV/EBITDA: 465.4
Negative Multiple: -13.4
88%
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A
US
Eli Lilly and Co
NYSE:LLY
57.6
140%
DK
Novo Nordisk A/S
CSE:NOVO B
32.9
81%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
151%
US
Johnson & Johnson
NYSE:JNJ
11.6
12%
US
Merck & Co Inc
NYSE:MRK
35.6
343%
UK
AstraZeneca PLC
LSE:AZN
174.6
55%
CH
Novartis AG
SIX:NOVN
8.7
3%
CH
Roche Holding AG
SIX:ROG
8.9
18%
US
Pfizer Inc
NYSE:PFE
12.7
23%
EV/EBIT Multiple
EBIT Growth
UK
Indivior PLC
LSE:INDV
Average EV/EBIT: 2 022.1
Negative Multiple: -15
96%
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A
US
Eli Lilly and Co
NYSE:LLY
65.6
148%
DK
Novo Nordisk A/S
CSE:NOVO B
36.1
82%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
675%
US
Johnson & Johnson
NYSE:JNJ
15.1
28%
US
Merck & Co Inc
NYSE:MRK
58.1
687%
UK
AstraZeneca PLC
LSE:AZN
278.6
123%
CH
Novartis AG
SIX:NOVN
12.7
43%
CH
Roche Holding AG
SIX:ROG
10.5
23%
US
Pfizer Inc
NYSE:PFE
20.2
54%

See Also

Discover More