Dare Bioscience Inc
NASDAQ:DARE

Watchlist Manager
Dare Bioscience Inc Logo
Dare Bioscience Inc
NASDAQ:DARE
Watchlist
Price: 2.28 USD -4.2%
Market Cap: 32.6m USD

Relative Value

The Relative Value of one DARE stock under the Base Case scenario is 10.95 USD. Compared to the current market price of 2.28 USD, Dare Bioscience Inc is Undervalued by 79%.

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.

DARE Relative Value
Base Case
10.95 USD
Undervaluation 79%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
11
Median 3Y
104.5
Median 5Y
15.6
Industry
2.6
Forward
80.7
vs History
vs Industry
Median 3Y
-10.2
Median 5Y
-23.8
Industry
21.6
Forward
-1.4
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-29.5
Industry
16.5
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-30
Industry
22.5
vs History
46
vs Industry
28
Median 3Y
-2.7
Median 5Y
10.2
Industry
2.3
vs History
6
vs Industry
18
Median 3Y
102.5
Median 5Y
13.4
Industry
2.9
Forward
35.7
vs History
11
vs Industry
1
Median 3Y
0
Median 5Y
0
Industry
5.5
vs History
vs Industry
58
Median 3Y
-9.7
Median 5Y
-22.9
Industry
13
vs History
vs Industry
55
Median 3Y
-9.7
Median 5Y
-22.9
Industry
16.6
Forward
-0.8
vs History
vs Industry
55
Median 3Y
-1.9
Median 5Y
-29.2
Industry
15.8
vs History
vs Industry
42
Median 3Y
-1.8
Median 5Y
-29.2
Industry
19.1
vs History
92
vs Industry
31
Median 3Y
3.9
Median 5Y
113.6
Industry
1.9

Multiples Across Competitors

DARE Competitors Multiples
Dare Bioscience Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Dare Bioscience Inc
NASDAQ:DARE
31.8m USD 1 146.5 -2.4 -1.1 -1
US
Eli Lilly and Co
NYSE:LLY
1T USD 16.9 54.7 36.7 39.3
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
502.4B USD 5.5 20 16.4 21.2
CH
Roche Holding AG
SIX:ROG
258.5B CHF 4.2 27.4 11.7 13.7
UK
AstraZeneca PLC
LSE:AZN
212.4B GBP 4.9 30.2 108.5 158.7
CH
Novartis AG
SIX:NOVN
207B CHF 4.7 18.1 11.5 14.8
US
Merck & Co Inc
NYSE:MRK
251.9B USD 3.9 13.2 9.4 11.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.3 13.1 9.2 10.7
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
144B USD 2.3 14.6 7.5 10.2
P/E Multiple
Earnings Growth PEG
US
Dare Bioscience Inc
NASDAQ:DARE
Average P/E: 23.9
Negative Multiple: -2.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.7
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
27.4
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30.2
38%
0.8
CH
Novartis AG
SIX:NOVN
18.1
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.2
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
14.6
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Dare Bioscience Inc
NASDAQ:DARE
Average EV/EBITDA: 438.8
Negative Multiple: -1.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.7
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
11.7
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.5
10%
10.8
CH
Novartis AG
SIX:NOVN
11.5
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.4
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.2
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
US
Dare Bioscience Inc
NASDAQ:DARE
Average EV/EBIT: 1 881.3
Negative Multiple: -1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.3
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.2
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.7
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
158.7
23%
6.9
CH
Novartis AG
SIX:NOVN
14.8
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11.2
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
10.7
1%
10.7
IE
E
Endo International PLC
LSE:0Y5F
830.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
8%
1.3