A

Abbott India Ltd
NSE:ABBOTINDIA

Watchlist Manager
Abbott India Ltd
NSE:ABBOTINDIA
Watchlist
Price: 30 325 INR -0.21% Market Closed
Market Cap: 644.4B INR

Relative Value

The Relative Value of one ABBOTINDIA stock under the Base Case scenario is 23 650.81 INR. Compared to the current market price of 30 325 INR, Abbott India Ltd is Overvalued by 22%.

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.

ABBOTINDIA Relative Value
Base Case
23 650.81 INR
Overvaluation 22%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
13
Median 3Y
9.9
Median 5Y
8.7
Industry
2.4
Forward
9.9
vs History
57
vs Industry
8
Median 3Y
48.4
Median 5Y
48.7
Industry
20.5
Forward
45.3
vs History
1
vs Industry
6
Median 3Y
50.5
Median 5Y
50.5
Industry
15.6
vs History
1
vs Industry
7
Median 3Y
56.3
Median 5Y
56.3
Industry
23.1
vs History
4
vs Industry
2
Median 3Y
15.8
Median 5Y
15.2
Industry
2
vs History
17
vs Industry
13
Median 3Y
9.6
Median 5Y
8.4
Industry
2.5
Forward
9.6
vs History
17
vs Industry
9
Median 3Y
21.1
Median 5Y
18.6
Industry
4.9
vs History
25
vs Industry
9
Median 3Y
38.7
Median 5Y
38.1
Industry
12.3
Forward
36.5
vs History
31
vs Industry
10
Median 3Y
40.6
Median 5Y
40.3
Industry
15.5
Forward
35.2
vs History
1
vs Industry
7
Median 3Y
48.4
Median 5Y
48.1
Industry
14.1
vs History
1
vs Industry
7
Median 3Y
50.4
Median 5Y
49.5
Industry
17.5
vs History
61
vs Industry
3
Median 3Y
28.7
Median 5Y
33
Industry
1.8

Multiples Across Competitors

ABBOTINDIA Competitors Multiples
Abbott India Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Abbott India Ltd
NSE:ABBOTINDIA
644.4B INR 10.3 48.3 39.2 41.1
US
Eli Lilly and Co
NYSE:LLY
707.1B USD 14.4 63.7 34.3 37.4
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
357.1B USD 4 16.4 12 15.7
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.5 12.9 14.7
CH
Roche Holding AG
SIX:ROG
205.8B CHF 3.4 24.9 9.3 10.9
CH
Novartis AG
SIX:NOVN
177B CHF 4 16.4 9.7 13
UK
AstraZeneca PLC
LSE:AZN
158.3B GBP 3.8 27.1 130.3 196.5
US
Merck & Co Inc
NYSE:MRK
192.8B USD 3 11.1 8.3 10
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
130B USD 2.1 16.5 7.2 10.1
P/E Multiple
Earnings Growth PEG
IN
A
Abbott India Ltd
NSE:ABBOTINDIA
Average P/E: 27.1
48.3
15%
3.2
US
Eli Lilly and Co
NYSE:LLY
63.7
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.4
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.5
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.9
32%
0.8
CH
Novartis AG
SIX:NOVN
16.4
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.1
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.1
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.5
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
A
Abbott India Ltd
NSE:ABBOTINDIA
Average EV/EBITDA: 397.4
39.2
14%
2.8
US
Eli Lilly and Co
NYSE:LLY
34.3
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.3
6%
1.6
CH
Novartis AG
SIX:NOVN
9.7
5%
1.9
UK
AstraZeneca PLC
LSE:AZN
130.3
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.3
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.2
2%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
A
Abbott India Ltd
NSE:ABBOTINDIA
Average EV/EBIT: 1 700.7
41.1
18%
2.3
US
Eli Lilly and Co
NYSE:LLY
37.4
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
15.7
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
14%
1
CH
Roche Holding AG
SIX:ROG
10.9
6%
1.8
CH
Novartis AG
SIX:NOVN
13
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.5
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
10%
1