I-Mab
NASDAQ:IMAB

Watchlist Manager
I-Mab Logo
I-Mab
NASDAQ:IMAB
Watchlist
Price: 3.98 USD 0.51% Market Closed
Market Cap: 325m USD

Relative Value

The Relative Value of one IMAB stock under the Base Case scenario is 0.6 USD. Compared to the current market price of 3.98 USD, I-Mab is Overvalued by 85%.

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.

IMAB Relative Value
Base Case
0.6 USD
Overvaluation 85%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

IMAB Competitors Multiples
I-Mab Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
I-Mab
NASDAQ:IMAB
325m USD 0 -60 -682.7 -421.6
FR
Pharnext SCA
OTC:PNEXF
6T USD 34 087 656.2 -162 013.6 -169 016 -167 087.4
US
Abbvie Inc
NYSE:ABBV
377.1B USD 6.3 161.1 15.7 22.3
US
Amgen Inc
NASDAQ:AMGN
177.5B USD 5 25.4 18.3 18.3
US
Gilead Sciences Inc
NASDAQ:GILD
156.2B USD 5.3 19 12.8 12.8
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
111.7B USD 9.6 30.6 22.4 23.4
US
Epizyme Inc
F:EPE
94.1B EUR 2 066.7 -527.4 -668.4 -650.6
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
77.3B USD 5.4 16.9 16 18.2
AU
CSL Ltd
ASX:CSL
85.6B AUD 3.7 19 8.6 10.7
NL
argenx SE
XBRU:ARGX
41.9B EUR 13.5 31.8 63.6 65.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
46.7B USD 14.6 1 075.5 144.9 175.7
P/S Multiple
Revenue Growth P/S to Growth
CN
I-Mab
NASDAQ:IMAB
Average P/S: 3 408 978.6
Not Available
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
34 087 656.2
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.3
9%
0.7
US
Amgen Inc
NASDAQ:AMGN
5
5%
1
US
Gilead Sciences Inc
NASDAQ:GILD
5.3
4%
1.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
9.6
10%
1
US
E
Epizyme Inc
F:EPE
2 066.7
N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
5.4
6%
0.9
AU
CSL Ltd
ASX:CSL
3.7
5%
0.7
NL
argenx SE
XBRU:ARGX
13.5
49%
0.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
14.6
46%
0.3
P/E Multiple
Earnings Growth PEG
CN
I-Mab
NASDAQ:IMAB
Average P/E: 172.4
Negative Multiple: -60
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -162 013.6 N/A N/A
US
Abbvie Inc
NYSE:ABBV
161.1
89%
1.8
US
Amgen Inc
NASDAQ:AMGN
25.4
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
19
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
30.6
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -527.4 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.9
10%
1.7
AU
CSL Ltd
ASX:CSL
19
11%
1.7
NL
argenx SE
XBRU:ARGX
31.8
40%
0.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 075.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
I-Mab
NASDAQ:IMAB
Average EV/EBITDA: 37.8
Negative Multiple: -682.7
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -169 016 N/A N/A
US
Abbvie Inc
NYSE:ABBV
15.7
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
18.3
11%
1.7
US
Gilead Sciences Inc
NASDAQ:GILD
12.8
7%
1.8
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
22.4
16%
1.4
US
E
Epizyme Inc
F:EPE
Negative Multiple: -668.4 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16
11%
1.5
AU
CSL Ltd
ASX:CSL
8.6
8%
1.1
NL
argenx SE
XBRU:ARGX
63.6
810%
0.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
144.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
I-Mab
NASDAQ:IMAB
Average EV/EBIT: 43.3
Negative Multiple: -421.6
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -167 087.4 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.3
30%
0.7
US
Amgen Inc
NASDAQ:AMGN
18.3
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
12.8
12%
1.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.4
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -650.6 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.2
13%
1.4
AU
CSL Ltd
ASX:CSL
10.7
11%
1
NL
argenx SE
XBRU:ARGX
65.3
N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
175.7
N/A N/A