Beigene Ltd
NASDAQ:ONC

Watchlist Manager
Beigene Ltd Logo
Beigene Ltd
NASDAQ:ONC
Watchlist
Price: 334.28 USD -1.16% Market Closed
Market Cap: 466B USD

Relative Value

The Relative Value of one ONC stock under the Base Case scenario is 268.25 USD. Compared to the current market price of 334.28 USD, Beigene Ltd is Overvalued by 20%.

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.

ONC Relative Value
Base Case
268.25 USD
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ONC Competitors Multiples
Beigene Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KY
Beigene Ltd
NASDAQ:ONC
261B USD 7.2 -1 675.5 233.9 233.9
FR
Pharnext SCA
OTC:PNEXF
6T USD 33 833 714.8 -160 806.6 -167 756.9 -165 842.6
US
Abbvie Inc
NYSE:ABBV
380.6B USD 6.4 162.1 15.8 22.4
US
Amgen Inc
NASDAQ:AMGN
181.5B USD 5.1 26 18.7 18.7
US
Gilead Sciences Inc
NASDAQ:GILD
157.6B USD 5.4 19.5 13.1 13.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
116.2B USD 9.9 31.7 23.3 24.3
US
Epizyme Inc
F:EPE
94.1B EUR 2 082.2 -531.3 -673.5 -655.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
78B USD 5.5 17 16.1 18.3
AU
CSL Ltd
ASX:CSL
85.3B AUD 3.7 19.1 8.7 10.8
NL
argenx SE
XBRU:ARGX
42.5B EUR 13.9 32.7 65 66.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
46.7B USD 14.8 1 089.8 146.9 178.1
P/S Multiple
Revenue Growth P/S to Growth
KY
Beigene Ltd
NASDAQ:ONC
Average P/S: 3 075 988.1
7.2
25%
0.3
FR
Pharnext SCA
OTC:PNEXF
33 833 714.8
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.4
9%
0.7
US
Amgen Inc
NASDAQ:AMGN
5.1
5%
1
US
Gilead Sciences Inc
NASDAQ:GILD
5.4
4%
1.4
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
9.9
10%
1
US
E
Epizyme Inc
F:EPE
2 082.2
N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
5.5
6%
0.9
AU
CSL Ltd
ASX:CSL
3.7
5%
0.7
NL
argenx SE
XBRU:ARGX
13.9
49%
0.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
14.8
46%
0.3
P/E Multiple
Earnings Growth PEG
KY
Beigene Ltd
NASDAQ:ONC
Average P/E: 174.7
Negative Multiple: -1 675.5
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -160 806.6 N/A N/A
US
Abbvie Inc
NYSE:ABBV
162.1
89%
1.8
US
Amgen Inc
NASDAQ:AMGN
26
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
19.5
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
31.7
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -531.3 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17
10%
1.7
AU
CSL Ltd
ASX:CSL
19.1
11%
1.7
NL
argenx SE
XBRU:ARGX
32.7
40%
0.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 089.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KY
Beigene Ltd
NASDAQ:ONC
Average EV/EBITDA: 60.2
233.9
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -167 756.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
15.8
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
18.7
11%
1.7
US
Gilead Sciences Inc
NASDAQ:GILD
13.1
7%
1.9
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.3
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -673.5 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.1
11%
1.5
AU
CSL Ltd
ASX:CSL
8.7
8%
1.1
NL
argenx SE
XBRU:ARGX
65
810%
0.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
146.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KY
Beigene Ltd
NASDAQ:ONC
Average EV/EBIT: 65.2
233.9
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -165 842.6 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.4
30%
0.7
US
Amgen Inc
NASDAQ:AMGN
18.7
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
13.1
12%
1.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.3
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -655.5 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.3
13%
1.4
AU
CSL Ltd
ASX:CSL
10.8
11%
1
NL
argenx SE
XBRU:ARGX
66.8
N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
178.1
N/A N/A