Roivant Sciences Ltd
NASDAQ:ROIV

Watchlist Manager
Roivant Sciences Ltd Logo
Roivant Sciences Ltd
NASDAQ:ROIV
Watchlist
Price: 21.98 USD 1.71% Market Closed
Market Cap: 15.3B USD

Relative Value

The Relative Value of one ROIV stock under the Base Case scenario is 3.74 USD. Compared to the current market price of 21.98 USD, Roivant Sciences Ltd is Overvalued by 83%.

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.

ROIV Relative Value
Base Case
3.74 USD
Overvaluation 83%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
2
Median 3Y
133.5
Median 5Y
116
Industry
2.6
Forward
793.2
vs History
vs Industry
42
Median 3Y
-7.4
Median 5Y
-6.5
Industry
21.4
Forward
-17
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-10.6
Industry
16.4
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-10.2
Industry
22.8
vs History
28
vs Industry
49
Median 3Y
1.8
Median 5Y
1.9
Industry
2.2
vs History
1
vs Industry
4
Median 3Y
80.8
Median 5Y
70.3
Industry
2.9
Forward
535.5
vs History
1
vs Industry
3
Median 3Y
94.4
Median 5Y
78.1
Industry
5.5
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-3.1
Industry
13
Forward
-8.5
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-3.1
Industry
16.5
Forward
-8.5
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-5.1
Industry
15.6
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-5
Industry
18.7
vs History
1
vs Industry
18
Median 3Y
6
Median 5Y
5.3
Industry
1.9

Multiples Across Competitors

ROIV Competitors Multiples
Roivant Sciences 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
BM
Roivant Sciences Ltd
NASDAQ:ROIV
15.2B USD 745.7 -40.5 -8.9 -8.9
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.6 56.9 38.1 40.9
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
499.3B USD 5.4 19.9 16.3 21.1
CH
Roche Holding AG
SIX:ROG
269.3B CHF 4.4 28.6 12.2 14.2
UK
AstraZeneca PLC
LSE:AZN
220.6B GBP 5.1 31.6 108.8 159.2
US
Merck & Co Inc
NYSE:MRK
270.1B USD 4.2 14.2 10.1 11.9
CH
Novartis AG
SIX:NOVN
218B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.2 15.7 10.9 12.7
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.7B USD 2.3 14.6 7.5 10.2
P/E Multiple
Earnings Growth PEG
BM
Roivant Sciences Ltd
NASDAQ:ROIV
Average P/E: 25.1
Negative Multiple: -40.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
56.9
54%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.6
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.6
37%
0.9
US
Merck & Co Inc
NYSE:MRK
14.2
15%
0.9
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
15.7
3%
5.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BM
Roivant Sciences Ltd
NASDAQ:ROIV
Average EV/EBITDA: 440.1
Negative Multiple: -8.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.1
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.3
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.1
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
10.9
1%
10.9
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
Roivant Sciences Ltd
NASDAQ:ROIV
Average EV/EBIT: 1 883.7
Negative Multiple: -8.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
40.9
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.1
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.2
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
US
Merck & Co Inc
NYSE:MRK
11.9
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
12.7
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5