CureVac NV
NASDAQ:CVAC

Watchlist Manager
CureVac NV Logo
CureVac NV
NASDAQ:CVAC
Watchlist
Price: 4.66 USD Market Closed
Market Cap: 1B USD

Relative Value

The Relative Value of one CVAC stock under the Base Case scenario is 6.4 USD. Compared to the current market price of 4.66 USD, CureVac NV is Undervalued by 27%.

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.

CVAC Relative Value
Base Case
6.4 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CVAC Competitors Multiples
CureVac NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
CureVac NV
NASDAQ:CVAC
1B USD 12.7 7 2.6 2.9
FR
Pharnext SCA
OTC:PNEXF
6T USD 33 960 685.5 -161 410.1 -167 132.1 -165 224.9
US
Abbvie Inc
NYSE:ABBV
385.5B USD 6.5 164.2 16 22.7
US
Amgen Inc
NASDAQ:AMGN
186.7B USD 5.2 26.7 19 19
US
Gilead Sciences Inc
NASDAQ:GILD
162.9B USD 5.6 20.1 13.5 13.5
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
118.7B USD 10.1 32.3 23.7 24.8
US
Epizyme Inc
F:EPE
94.1B EUR 2 074.4 -529.3 -676 -657.9
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
79.6B USD 5.6 17.4 16.6 18.8
AU
CSL Ltd
ASX:CSL
87B AUD 3.8 19.6 8.9 11.1
NL
argenx SE
XBRU:ARGX
42.8B EUR 13.8 32.5 65.7 67.5
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
48.8B USD 15.2 1 119.3 150.9 183
P/S Multiple
Revenue Growth P/S to Growth
DE
CureVac NV
NASDAQ:CVAC
Average P/S: 3 087 530.8
12.7
-34%
N/A
FR
Pharnext SCA
OTC:PNEXF
33 960 685.5
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.5
9%
0.7
US
Amgen Inc
NASDAQ:AMGN
5.2
5%
1
US
Gilead Sciences Inc
NASDAQ:GILD
5.6
4%
1.4
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
10.1
10%
1
US
E
Epizyme Inc
F:EPE
2 074.4
N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
5.6
6%
0.9
AU
CSL Ltd
ASX:CSL
3.8
5%
0.8
NL
argenx SE
XBRU:ARGX
13.8
49%
0.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
15.2
46%
0.3
P/E Multiple
Earnings Growth PEG
DE
CureVac NV
NASDAQ:CVAC
Average P/E: 159.9
7
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -161 410.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
164.2
89%
1.8
US
Amgen Inc
NASDAQ:AMGN
26.7
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
20.1
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
32.3
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -529.3 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.4
10%
1.7
AU
CSL Ltd
ASX:CSL
19.6
11%
1.8
NL
argenx SE
XBRU:ARGX
32.5
40%
0.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 119.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
CureVac NV
NASDAQ:CVAC
Average EV/EBITDA: 35.2
2.6
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -167 132.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
19
11%
1.7
US
Gilead Sciences Inc
NASDAQ:GILD
13.5
7%
1.9
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.7
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -676 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.6
11%
1.5
AU
CSL Ltd
ASX:CSL
8.9
8%
1.1
NL
argenx SE
XBRU:ARGX
65.7
810%
0.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
150.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
CureVac NV
NASDAQ:CVAC
Average EV/EBIT: 40.4
2.9
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -165 224.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.7
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
19
20%
1
US
Gilead Sciences Inc
NASDAQ:GILD
13.5
12%
1.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.8
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -657.9 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.8
13%
1.4
AU
CSL Ltd
ASX:CSL
11.1
11%
1
NL
argenx SE
XBRU:ARGX
67.5
N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
183
N/A N/A