First Time Loading...

Merus NV
NASDAQ:MRUS

Watchlist Manager
Merus NV Logo
Merus NV
NASDAQ:MRUS
Watchlist
Price: 47.02 USD 4.7% Market Closed
Updated: May 2, 2024

Relative Value

The Relative Value of one MRUS stock under the Base Case scenario is 36.16 USD. Compared to the current market price of 47.02 USD, Merus NV is Overvalued by 23%.

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.

MRUS Relative Value
Base Case
36.16 USD
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
19
Median 3Y
24
Median 5Y
19.6
Industry
8.1
Forward
64.4
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-10.3
Industry
26.2
Forward
-14
vs History
vs Industry
Median 3Y
-9.5
Median 5Y
-7.6
Industry
22.6
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-7.2
Industry
21.3
vs History
3
vs Industry
11
Median 3Y
3.7
Median 5Y
3.9
Industry
2.5
vs History
1
vs Industry
17
Median 3Y
14.7
Median 5Y
12.4
Industry
7.3
Forward
56
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
9.1
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-5.1
Industry
4.4
Forward
-12.4
vs History
vs Industry
Median 3Y
-6
Median 5Y
-5
Industry
4.3
Forward
-11.7
vs History
vs Industry
Median 3Y
-7
Median 5Y
-4.4
Industry
5.4
vs History
vs Industry
Median 3Y
-6.7
Median 5Y
-4.2
Industry
3.2
vs History
9
vs Industry
12
Median 3Y
12.3
Median 5Y
9.9
Industry
5

Multiples Across Competitors

MRUS Competitors Multiples
Merus NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Merus NV
NASDAQ:MRUS
2.7B USD 61.9 -17.5 -15.4 -15.1
US
Abbvie Inc
NYSE:ABBV
285.6B USD 5.3 59.3 12.9 19.6
US
Amgen Inc
NASDAQ:AMGN
148.5B USD 5.3 22.1 16.4 24.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
103.6B USD 10.5 28.6 22.9 24
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
98.8B USD 7.5 25 16.6 18.2
AU
CSL Ltd
ASX:CSL
133B AUD 6.1 35.1 21.3 26.4
US
Gilead Sciences Inc
NASDAQ:GILD
81.6B USD 3 168.6 6.8 8.9
US
Seagen Inc
NASDAQ:SGEN
43.1B USD 18.8 -57.5 -61.9 -55.8
US
Moderna Inc
NASDAQ:MRNA
42.6B USD 6.2 -9 -9.5 -8.2
US
Biogen Inc
NASDAQ:BIIB
31.5B USD 3.3 27 13.8 17.3
KR
Celltrion Inc
KRX:068270
39.3T KRW 18.1 73.4 44.9 61.8
P/E Multiple
Earnings Growth
NL
Merus NV
NASDAQ:MRUS
Average P/E: 54.9
Negative Multiple: -17.5
N/A
US
Abbvie Inc
NYSE:ABBV
59.3
405%
US
Amgen Inc
NASDAQ:AMGN
22.1
82%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
28.6
49%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
25
46%
AU
CSL Ltd
ASX:CSL
35.1
84%
US
Gilead Sciences Inc
NASDAQ:GILD
168.6
75%
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -57.5 N/A
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -9 N/A
US
Biogen Inc
NASDAQ:BIIB
27
154%
KR
Celltrion Inc
KRX:068270
73.4
105%
EV/EBITDA Multiple
EBITDA Growth
NL
Merus NV
NASDAQ:MRUS
Average EV/EBITDA: 19.4
Negative Multiple: -15.4
N/A
US
Abbvie Inc
NYSE:ABBV
12.9
26%
US
Amgen Inc
NASDAQ:AMGN
16.4
62%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
22.9
59%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.6
50%
AU
CSL Ltd
ASX:CSL
21.3
54%
US
Gilead Sciences Inc
NASDAQ:GILD
6.8
18%
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -61.9 N/A
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -9.5 N/A
US
Biogen Inc
NASDAQ:BIIB
13.8
67%
KR
Celltrion Inc
KRX:068270
44.9
109%
EV/EBIT Multiple
EBIT Growth
NL
Merus NV
NASDAQ:MRUS
Average EV/EBIT: 25.1
Negative Multiple: -15.1
N/A
US
Abbvie Inc
NYSE:ABBV
19.6
79%
US
Amgen Inc
NASDAQ:AMGN
24.6
98%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24
61%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.2
50%
AU
CSL Ltd
ASX:CSL
26.4
70%
US
Gilead Sciences Inc
NASDAQ:GILD
8.9
35%
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -55.8 N/A
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -8.2 N/A
US
Biogen Inc
NASDAQ:BIIB
17.3
75%
KR
Celltrion Inc
KRX:068270
61.8
138%

See Also

Discover More