Royalty Pharma PLC
NASDAQ:RPRX

Watchlist Manager
Royalty Pharma PLC Logo
Royalty Pharma PLC
NASDAQ:RPRX
Watchlist
Price: 40.17 USD -0.22%
Market Cap: 23.2B USD

Relative Value

The Relative Value of one RPRX stock under the Base Case scenario is hidden USD. Compared to the current market price of 40.17 USD, Royalty Pharma PLC is hidden .

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.

RPRX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
16
Median 3Y
7
Median 5Y
7.2
Industry
2.7
Forward
7.5
vs History
33
vs Industry
21
Median 3Y
24.8
Median 5Y
26.3
Industry
21.6
Forward
8.4
vs History
0
vs Industry
43
Median 3Y
5.9
Median 5Y
7.2
Industry
16.9
vs History
74
vs Industry
29
Median 3Y
19.3
Median 5Y
19.9
Industry
22.9
vs History
1
vs Industry
26
Median 3Y
2.6
Median 5Y
2.7
Industry
2.3
vs History
0
vs Industry
12
Median 3Y
9.1
Median 5Y
9
Industry
3
Forward
9.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5.6
vs History
33
vs Industry
19
Median 3Y
19
Median 5Y
15.4
Industry
13.4
Forward
10.2
vs History
33
vs Industry
23
Median 3Y
19
Median 5Y
15.4
Industry
16.7
Forward
10.8
vs History
0
vs Industry
41
Median 3Y
7.7
Median 5Y
9
Industry
16.1
vs History
44
vs Industry
5
Median 3Y
31.8
Median 5Y
31.5
Industry
18.9
vs History
0
vs Industry
43
Median 3Y
1.3
Median 5Y
1.4
Industry
2

Multiples Across Competitors

RPRX Competitors Multiples
Royalty Pharma PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Royalty Pharma PLC
NASDAQ:RPRX
23.3B USD 9.9 30.4 19.6 19.6
US
Eli Lilly and Co
NYSE:LLY
1T USD 17 54.8 36.8 39.4
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
493.1B USD 5.4 19.7 16.1 20.8
CH
Roche Holding AG
SIX:ROG
271.9B CHF 4.4 28.9 12.3 14.3
UK
AstraZeneca PLC
LSE:AZN
217.1B GBP 5 31.1 108.7 159.1
US
Merck & Co Inc
NYSE:MRK
273.3B USD 4.3 14.4 10.2 12.1
CH
Novartis AG
SIX:NOVN
217.8B CHF 4.9 18.9 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.4 11.4 13.2
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
145B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
US
Royalty Pharma PLC
NASDAQ:RPRX
Average P/E: 25.5
30.4
59%
0.5
US
Eli Lilly and Co
NYSE:LLY
54.8
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.7
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.9
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.1
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.4
15%
1
CH
Novartis AG
SIX:NOVN
18.9
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.4
3%
5.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Royalty Pharma PLC
NASDAQ:RPRX
Average EV/EBITDA: 401.8
19.6
38%
0.5
US
Eli Lilly and Co
NYSE:LLY
36.8
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.1
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.3
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
108.7
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.2
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.4
1%
11.4
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
US
Royalty Pharma PLC
NASDAQ:RPRX
Average EV/EBIT: 1 714.2
19.6
31%
0.6
US
Eli Lilly and Co
NYSE:LLY
39.4
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.8
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.3
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.1
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.1
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13.2
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
7%
1.5