Immatics NV
NASDAQ:IMTX

Watchlist Manager
Immatics NV Logo
Immatics NV
NASDAQ:IMTX
Watchlist
Price: 4.74 USD 1.07% Market Closed
Market Cap: 576.1m USD

Relative Value

The Relative Value of one IMTX stock under the Base Case scenario is 6.27 USD. Compared to the current market price of 4.74 USD, Immatics NV is Undervalued by 24%.

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.

IMTX Relative Value
Base Case
6.27 USD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
62
Median 3Y
6.4
Median 5Y
10.9
Industry
6.8
Forward
8.7
vs History
6
vs Industry
9
Median 3Y
-7.4
Median 5Y
-4.9
Industry
21.9
Forward
-3.2
vs History
vs Industry
1
Median 3Y
-3.2
Median 5Y
-5.5
Industry
19.5
vs History
vs Industry
8
Median 3Y
-5.8
Median 5Y
-5.8
Industry
23.4
vs History
92
vs Industry
50
Median 3Y
2.9
Median 5Y
3.8
Industry
2.4
vs History
vs Industry
77
Median 3Y
2.9
Median 5Y
7
Industry
7.2
Forward
-1.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9.1
vs History
20
vs Industry
10
Median 3Y
-4.1
Median 5Y
-5.1
Industry
3.9
Forward
0.9
vs History
20
vs Industry
9
Median 3Y
-3.7
Median 5Y
-4.8
Industry
3.8
Forward
0.5
vs History
39
vs Industry
2
Median 3Y
0.5
Median 5Y
-3.4
Industry
4.4
vs History
30
vs Industry
9
Median 3Y
-3
Median 5Y
-3.8
Industry
3.5
vs History
vs Industry
55
Median 3Y
7.9
Median 5Y
11.6
Industry
4.4

Multiples Across Competitors

IMTX Competitors Multiples
Immatics NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Immatics NV
NASDAQ:IMTX
576.1m USD 3.3 33.8 2.9 2
FR
Pharnext SCA
OTC:PNEXF
6T USD 35 448 623 -168 482 -204 590.9 -202 256.3
US
Abbvie Inc
NYSE:ABBV
325B USD 5.7 78.2 15 22.1
US
Amgen Inc
NASDAQ:AMGN
146.5B USD 4.3 24.7 13.5 22.3
US
Gilead Sciences Inc
NASDAQ:GILD
127.6B USD 4.4 21.4 9.4 12.9
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
112.7B USD 10.2 -114 24.2 25.3
US
Epizyme Inc
F:EPE
94.1B EUR 1 987.4 -507.1 -552.2 -537.5
AU
CSL Ltd
ASX:CSL
117.1B AUD 4.9 27.3 16.9 21.1
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
64.3B USD 4.6 14.3 12.9 14.4
US
Seagen Inc
F:SGT
39.3B EUR 19.1 -58.7 -63.2 -57
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
37.2B USD 15.8 -137.9 -615.3 -308.3
P/S Multiple
Revenue Growth P/S to Growth
DE
Immatics NV
NASDAQ:IMTX
Average P/S: 3 222 789.3
3.3
-21%
N/A
FR
Pharnext SCA
OTC:PNEXF
35 448 623
N/A N/A
US
Abbvie Inc
NYSE:ABBV
5.7
8%
0.7
US
Amgen Inc
NASDAQ:AMGN
4.3
4%
1.1
US
Gilead Sciences Inc
NASDAQ:GILD
4.4
3%
1.5
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
10.2
10%
1
US
E
Epizyme Inc
F:EPE
1 987.4
N/A N/A
AU
CSL Ltd
ASX:CSL
4.9
7%
0.7
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
4.6
5%
0.9
US
S
Seagen Inc
F:SGT
19.1
30%
0.6
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
15.8
29%
0.5
P/E Multiple
Earnings Growth PEG
DE
Immatics NV
NASDAQ:IMTX
Average P/E: 33.3
33.8
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -168 482 N/A N/A
US
Abbvie Inc
NYSE:ABBV
78.2
88%
0.9
US
Amgen Inc
NASDAQ:AMGN
24.7
45%
0.5
US
Gilead Sciences Inc
NASDAQ:GILD
21.4
188%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
Negative Multiple: -114 N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -507.1 N/A N/A
AU
CSL Ltd
ASX:CSL
27.3
16%
1.7
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
14.3
7%
2
US
S
Seagen Inc
F:SGT
Negative Multiple: -58.7 N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -137.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Immatics NV
NASDAQ:IMTX
Average EV/EBITDA: 13.5
2.9
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -204 590.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
15
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
13.5
17%
0.8
US
Gilead Sciences Inc
NASDAQ:GILD
9.4
7%
1.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.2
18%
1.3
US
E
Epizyme Inc
F:EPE
Negative Multiple: -552.2 N/A N/A
AU
CSL Ltd
ASX:CSL
16.9
11%
1.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
12.9
14%
0.9
US
S
Seagen Inc
F:SGT
Negative Multiple: -63.2 N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -615.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Immatics NV
NASDAQ:IMTX
Average EV/EBIT: 17.2
2
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -202 256.3 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.1
29%
0.8
US
Amgen Inc
NASDAQ:AMGN
22.3
31%
0.7
US
Gilead Sciences Inc
NASDAQ:GILD
12.9
11%
1.2
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
25.3
17%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -537.5 N/A N/A
AU
CSL Ltd
ASX:CSL
21.1
14%
1.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
14.4
13%
1.1
US
S
Seagen Inc
F:SGT
Negative Multiple: -57 N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -308.3 N/A N/A