Tarsus Pharmaceuticals Inc
NASDAQ:TARS

Watchlist Manager
Tarsus Pharmaceuticals Inc Logo
Tarsus Pharmaceuticals Inc
NASDAQ:TARS
Watchlist
Price: 41.88 USD -2.56%
Market Cap: 1.8B USD

Relative Value

The Relative Value of one TARS stock under the Base Case scenario is 56.95 USD. Compared to the current market price of 41.88 USD, Tarsus Pharmaceuticals Inc is Undervalued by 26%.

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.

TARS Relative Value
Base Case
56.95 USD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
13
Median 3Y
16.2
Median 5Y
12.4
Industry
2.4
Forward
4.4
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-9.1
Industry
21
Forward
-33.9
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-9.1
Industry
16.2
vs History
vs Industry
Median 3Y
-13.1
Median 5Y
-14.1
Industry
24
vs History
15
vs Industry
7
Median 3Y
3.3
Median 5Y
3.3
Industry
2
vs History
68
vs Industry
14
Median 3Y
10.4
Median 5Y
8.3
Industry
2.6
Forward
3.5
vs History
68
vs Industry
21
Median 3Y
10.9
Median 5Y
8.6
Industry
5.1
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-4.1
Industry
12.6
Forward
-45.8
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-7
Industry
16
Forward
-23.3
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-6.6
Industry
14.4
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-6.9
Industry
17.6
vs History
85
vs Industry
3
Median 3Y
39.8
Median 5Y
48
Industry
1.8

Multiples Across Competitors

TARS Competitors Multiples
Tarsus Pharmaceuticals Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Tarsus Pharmaceuticals Inc
NASDAQ:TARS
1.8B USD 7.5 -16.8 -13 -12.8
US
Eli Lilly and Co
NYSE:LLY
687.3B USD 14 61.9 33.3 36.4
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
368.7B USD 4.1 16.9 12.4 16.2
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.7 19.4 13.5 15.5
CH
Roche Holding AG
SIX:ROG
206.7B CHF 3.4 25 9.4 11
CH
Novartis AG
SIX:NOVN
182.3B CHF 4.1 17.1 10.1 13.6
UK
AstraZeneca PLC
LSE:AZN
161.1B GBP 4 28 130.7 197.1
US
Merck & Co Inc
NYSE:MRK
195.2B USD 3.1 11.2 8.4 10.1
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
134.2B USD 2.1 17 7.4 10.3
P/E Multiple
Earnings Growth PEG
US
Tarsus Pharmaceuticals Inc
NASDAQ:TARS
Average P/E: 24.6
Negative Multiple: -16.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
61.9
50%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.9
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.4
18%
1.1
CH
Roche Holding AG
SIX:ROG
25
32%
0.8
CH
Novartis AG
SIX:NOVN
17.1
17%
1
UK
AstraZeneca PLC
LSE:AZN
28
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.2
17%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
17
30%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Tarsus Pharmaceuticals Inc
NASDAQ:TARS
Average EV/EBITDA: 433.3
Negative Multiple: -13
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
33.3
30%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
7%
1.8
DK
Novo Nordisk A/S
CSE:NOVO B
13.5
13%
1
CH
Roche Holding AG
SIX:ROG
9.4
5%
1.9
CH
Novartis AG
SIX:NOVN
10.1
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.7
10%
13.1
US
Merck & Co Inc
NYSE:MRK
8.4
8%
1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
2%
3.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Tarsus Pharmaceuticals Inc
NASDAQ:TARS
Average EV/EBIT: 1 866.8
Negative Multiple: -12.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.4
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.2
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
15.5
14%
1.1
CH
Roche Holding AG
SIX:ROG
11
6%
1.8
CH
Novartis AG
SIX:NOVN
13.6
10%
1.4
UK
AstraZeneca PLC
LSE:AZN
197.1
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10.1
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
10%
1