First Time Loading...

Exscientia PLC
NASDAQ:EXAI

Watchlist Manager
Exscientia PLC Logo
Exscientia PLC
NASDAQ:EXAI
Watchlist
Price: 4.67 USD -8.25% Market Closed
Updated: May 5, 2024

Relative Value

The Relative Value of one EXAI stock under the Base Case scenario is 2.53 USD. Compared to the current market price of 4.67 USD, Exscientia PLC is Overvalued by 46%.

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.

EXAI Relative Value
Base Case
2.53 USD
Overvaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
21
vs Industry
31
Median 3Y
20.1
Median 5Y
20.1
Industry
8.3
Forward
7.9
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-4.6
Industry
26.8
Forward
-2.7
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-5.5
Industry
23.3
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-4.3
Industry
21.4
vs History
54
vs Industry
56
Median 3Y
1.5
Median 5Y
1.5
Industry
2.6
vs History
27
vs Industry
43
Median 3Y
4.3
Median 5Y
4.3
Industry
7.5
Forward
2.1
vs History
vs Industry
68
Median 3Y
-26.7
Median 5Y
-26.7
Industry
9.2
vs History
vs Industry
32
Median 3Y
-0.6
Median 5Y
-0.6
Industry
4.5
Forward
-0.7
vs History
vs Industry
31
Median 3Y
-1.4
Median 5Y
-1.4
Industry
4.4
Forward
-0.6
vs History
vs Industry
29
Median 3Y
-1.5
Median 5Y
-1.5
Industry
5.6
vs History
vs Industry
27
Median 3Y
-1.2
Median 5Y
-1.2
Industry
3.4
vs History
66
vs Industry
58
Median 3Y
1.6
Median 5Y
1.6
Industry
5

Multiples Across Competitors

EXAI Competitors Multiples
Exscientia 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
Exscientia PLC
NASDAQ:EXAI
587m USD 23.3 -3.2 -0.8 -0.7
US
Abbvie Inc
NYSE:ABBV
289.2B USD 5.3 60 13 19.9
US
Amgen Inc
NASDAQ:AMGN
166.7B USD 5.9 24.8 17.9 26.8
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
104.7B USD 8 26.5 17.8 19.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
103.4B USD 10.5 28.6 22.8 23.9
AU
CSL Ltd
ASX:CSL
133.2B AUD 6.2 35.6 21.6 26.7
US
Gilead Sciences Inc
NASDAQ:GILD
80.7B USD 2.9 166.8 6.7 8.8
US
Moderna Inc
NASDAQ:MRNA
47.8B USD 7 -10.1 -11 -9.4
US
Seagen Inc
NASDAQ:SGEN
43.1B USD 18.8 -57.5 -61.9 -55.8
US
Biogen Inc
NASDAQ:BIIB
31.7B USD 3.3 27.1 13.9 17.4
KR
Celltrion Inc
KRX:068270
39.2T KRW 18 73.1 44.7 61.6
P/E Multiple
Earnings Growth
UK
Exscientia PLC
NASDAQ:EXAI
Average P/E: 55.3
Negative Multiple: -3.2
N/A
US
Abbvie Inc
NYSE:ABBV
60
405%
US
Amgen Inc
NASDAQ:AMGN
24.8
82%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
26.5
45%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
28.6
49%
AU
CSL Ltd
ASX:CSL
35.6
84%
US
Gilead Sciences Inc
NASDAQ:GILD
166.8
75%
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -10.1 N/A
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -57.5 N/A
US
Biogen Inc
NASDAQ:BIIB
27.1
155%
KR
Celltrion Inc
KRX:068270
73.1
105%
EV/EBITDA Multiple
EBITDA Growth
UK
Exscientia PLC
NASDAQ:EXAI
Average EV/EBITDA: 19.8
Negative Multiple: -0.8
N/A
US
Abbvie Inc
NYSE:ABBV
13
26%
US
Amgen Inc
NASDAQ:AMGN
17.9
62%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.8
50%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
22.8
59%
AU
CSL Ltd
ASX:CSL
21.6
54%
US
Gilead Sciences Inc
NASDAQ:GILD
6.7
18%
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -11 N/A
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -61.9 N/A
US
Biogen Inc
NASDAQ:BIIB
13.9
67%
KR
Celltrion Inc
KRX:068270
44.7
109%
EV/EBIT Multiple
EBIT Growth
UK
Exscientia PLC
NASDAQ:EXAI
Average EV/EBIT: 25.6
Negative Multiple: -0.7
N/A
US
Abbvie Inc
NYSE:ABBV
19.9
79%
US
Amgen Inc
NASDAQ:AMGN
26.8
98%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
19.6
50%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.9
61%
AU
CSL Ltd
ASX:CSL
26.7
70%
US
Gilead Sciences Inc
NASDAQ:GILD
8.8
35%
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -9.4 N/A
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -55.8 N/A
US
Biogen Inc
NASDAQ:BIIB
17.4
75%
KR
Celltrion Inc
KRX:068270
61.6
138%

See Also

Discover More