E

ELEVAI Labs Inc
NASDAQ:ELAB

Watchlist Manager
ELEVAI Labs Inc
NASDAQ:ELAB
Watchlist
Price: 2.13 USD -2.29% Market Closed
Market Cap: 2.9m USD

Relative Value

The Relative Value of one ELAB stock under the Base Case scenario is 1.92 USD. Compared to the current market price of 2.13 USD, ELEVAI Labs Inc is Overvalued by 10%.

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.

ELAB Relative Value
Base Case
1.92 USD
Overvaluation 10%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
44
Median 3Y
65.2
Median 5Y
65.2
Industry
1
vs History
vs Industry
Median 3Y
-29.1
Median 5Y
-29.1
Industry
16.8
vs History
vs Industry
Median 3Y
-27.1
Median 5Y
-27.1
Industry
11.5
vs History
vs Industry
Median 3Y
-25.2
Median 5Y
-25.2
Industry
16.6
vs History
80
vs Industry
84
Median 3Y
6.5
Median 5Y
6.5
Industry
1.5
vs History
vs Industry
14
Median 3Y
62.5
Median 5Y
62.5
Industry
1.1
vs History
vs Industry
32
Median 3Y
87.9
Median 5Y
87.9
Industry
3.8
vs History
4
vs Industry
69
Median 3Y
-27.7
Median 5Y
-27.7
Industry
9.9
vs History
4
vs Industry
66
Median 3Y
-27.6
Median 5Y
-27.6
Industry
12.7
vs History
4
vs Industry
68
Median 3Y
-26
Median 5Y
-26
Industry
12.2
vs History
4
vs Industry
57
Median 3Y
-25.3
Median 5Y
-25.3
Industry
14.8
vs History
vs Industry
18
Median 3Y
41.3
Median 5Y
41.3
Industry
1.2

Multiples Across Competitors

ELAB Competitors Multiples
ELEVAI Labs Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
ELEVAI Labs Inc
NASDAQ:ELAB
2.9m USD 1.7 -0.5 0.8 0.8
US
Kenvue Inc
NYSE:KVUE
40.6B USD 2.7 38.5 14.7 18.1
BR
Natura &Co Holding SA
OTC:NTCOY
7.7B USD 1.4 -4.7 20.6 34.8
CN
Mao Geping Cosmetics Co Ltd
HKEX:1318
51.5B HKD 12.1 53.5 35.6 38
KR
APR Co Ltd
KRX:278470
5.6T KRW 6.7 42.3 32.2 37.6
IL
Oddity Tech Ltd
NASDAQ:ODD
3.9B USD 5.6 37.1 29 31.5
KY
Herbalife Ltd
XMUN:HOO
2.3B EUR 0.6 9.7 6.3 7.6
CN
Runben Biotechnology Co Ltd
SSE:603193
13.3B CNY 10.1 44.3 38.3 38.3
KR
d'Alba Global Co Ltd
KRX:483650
2.3T KRW 0 0 0 0
CN
Dencare Chongqing Oral Care Co Ltd
SZSE:001328
8.3B CNY 7.4 67.1 58.3 58.3
IN
Honasa Consumer Ltd
NSE:HONASA
99.3B INR 4.9 138.3 136.5 397.6
P/E Multiple
Earnings Growth PEG
US
E
ELEVAI Labs Inc
NASDAQ:ELAB
Average P/E: 53.8
Negative Multiple: -0.5
N/A N/A
US
Kenvue Inc
NYSE:KVUE
38.5
35%
1.1
BR
Natura &Co Holding SA
OTC:NTCOY
Negative Multiple: -4.7 N/A N/A
CN
M
Mao Geping Cosmetics Co Ltd
HKEX:1318
53.5
29%
1.8
KR
A
APR Co Ltd
KRX:278470
42.3
26%
1.6
IL
O
Oddity Tech Ltd
NASDAQ:ODD
37.1
20%
1.9
KY
H
Herbalife Ltd
XMUN:HOO
9.7
12%
0.8
CN
Runben Biotechnology Co Ltd
SSE:603193
44.3
N/A N/A
KR
d
d'Alba Global Co Ltd
KRX:483650
Not Available N/A N/A
CN
D
Dencare Chongqing Oral Care Co Ltd
SZSE:001328
67.1
20%
3.4
IN
H
Honasa Consumer Ltd
NSE:HONASA
138.3
53%
2.6