Compugen Ltd
NASDAQ:CGEN

Watchlist Manager
Compugen Ltd Logo
Compugen Ltd
NASDAQ:CGEN
Watchlist
Price: 1.43 USD 1.42% Market Closed
Market Cap: 133.8m USD

Relative Value

The Relative Value of one CGEN stock under the Base Case scenario is 1.02 USD. Compared to the current market price of 1.43 USD, Compugen Ltd is Overvalued by 29%.

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.

CGEN Relative Value
Base Case
1.02 USD
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
36
Median 3Y
6.3
Median 5Y
8.1
Industry
4
Forward
19.2
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-9.4
Industry
30.6
Forward
-4.2
vs History
vs Industry
50
Median 3Y
-2.2
Median 5Y
-5.4
Industry
20.8
vs History
vs Industry
34
Median 3Y
-2.1
Median 5Y
-5.4
Industry
35.5
vs History
53
vs Industry
40
Median 3Y
2.3
Median 5Y
2.8
Industry
2.8
vs History
57
vs Industry
73
Median 3Y
1.7
Median 5Y
2.5
Industry
3.9
Forward
5.7
vs History
28
vs Industry
80
Median 3Y
0.8
Median 5Y
-2
Industry
8.9
vs History
vs Industry
54
Median 3Y
-1.2
Median 5Y
-4.8
Industry
17.7
vs History
vs Industry
50
Median 3Y
-1.2
Median 5Y
-4.6
Industry
23.3
Forward
-1.1
vs History
vs Industry
53
Median 3Y
-0.1
Median 5Y
-2.3
Industry
19.6
vs History
vs Industry
40
Median 3Y
-0.1
Median 5Y
-2.3
Industry
25.9
vs History
74
vs Industry
23
Median 3Y
6.9
Median 5Y
36.6
Industry
2.5

Multiples Across Competitors

CGEN Competitors Multiples
Compugen Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Compugen Ltd
NASDAQ:CGEN
133.8m USD 6 -6.9 -2.1 -2
US
PerkinElmer Inc
LSE:0KHE
966.6B USD 345.4 3 389.4 1 192.1 2 423.4
US
Thermo Fisher Scientific Inc
NYSE:TMO
182.1B USD 4.2 27.8 21.2 26.6
US
Danaher Corp
NYSE:DHR
143.8B USD 6 42.1 22.1 33.2
KR
Samsung Biologics Co Ltd
KRX:207940
71.2T KRW 14.1 55.3 31.1 43.5
CH
Lonza Group AG
SIX:LONN
39.7B CHF 5.6 54.1 39.4 39.4
CN
WuXi AppTec Co Ltd
SSE:603259
318.5B CNY 7.4 23.1 25 25
US
Agilent Technologies Inc
NYSE:A
35.3B USD 5.3 30.5 20.5 24.1
US
IQVIA Holdings Inc
NYSE:IQV
31.1B USD 2 25.3 12.7 19.1
US
Mettler-Toledo International Inc
NYSE:MTD
26.5B USD 6.8 31.8 23.2 25.8
FR
Sartorius Stedim Biotech SA
PAR:DIM
17B EUR 5.9 75.4 25.9 44.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
Compugen Ltd
NASDAQ:CGEN
Average EV/EBITDA: 141.3
Negative Multiple: -2.1
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
1 192.1
6%
198.7
US
Thermo Fisher Scientific Inc
NYSE:TMO
21.2
5%
4.2
US
Danaher Corp
NYSE:DHR
22.1
7%
3.2
KR
Samsung Biologics Co Ltd
KRX:207940
31.1
17%
1.8
CH
Lonza Group AG
SIX:LONN
39.4
18%
2.2
CN
WuXi AppTec Co Ltd
SSE:603259
25
24%
1
US
Agilent Technologies Inc
NYSE:A
20.5
10%
2
US
IQVIA Holdings Inc
NYSE:IQV
12.7
8%
1.6
US
Mettler-Toledo International Inc
NYSE:MTD
23.2
4%
5.8
FR
Sartorius Stedim Biotech SA
PAR:DIM
25.9
20%
1.3