Caplin Point Laboratories Ltd
NSE:CAPLIPOINT

Watchlist Manager
Caplin Point Laboratories Ltd Logo
Caplin Point Laboratories Ltd
NSE:CAPLIPOINT
Watchlist
Price: 1 862.5 INR 0.53% Market Closed
Market Cap: 141.6B INR

Relative Value

The Relative Value of one CAPLIPOINT stock under the Base Case scenario is 1 712.33 INR. Compared to the current market price of 1 862.5 INR, Caplin Point Laboratories Ltd is Overvalued by 8%.

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.

CAPLIPOINT Relative Value
Base Case
1 712.33 INR
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
17
Median 3Y
5.5
Median 5Y
4.5
Industry
2.4
Forward
7.1
vs History
12
vs Industry
15
Median 3Y
21.1
Median 5Y
18.7
Industry
20.3
Forward
26.8
vs History
30
vs Industry
10
Median 3Y
30.7
Median 5Y
29.5
Industry
15.6
vs History
34
vs Industry
8
Median 3Y
64.2
Median 5Y
50.6
Industry
23.1
vs History
15
vs Industry
11
Median 3Y
4.3
Median 5Y
4
Industry
2
vs History
12
vs Industry
17
Median 3Y
5
Median 5Y
4.1
Industry
2.5
Forward
6.7
vs History
14
vs Industry
16
Median 3Y
9.1
Median 5Y
7.4
Industry
4.8
vs History
12
vs Industry
15
Median 3Y
16.2
Median 5Y
13.3
Industry
12.5
Forward
19.9
vs History
12
vs Industry
17
Median 3Y
18
Median 5Y
15.2
Industry
15.7
Forward
19
vs History
26
vs Industry
10
Median 3Y
28
Median 5Y
26.8
Industry
14.1
vs History
31
vs Industry
8
Median 3Y
57.8
Median 5Y
40.6
Industry
17.6
vs History
14
vs Industry
10
Median 3Y
5.7
Median 5Y
5.2
Industry
1.8

Multiples Across Competitors

CAPLIPOINT Competitors Multiples
Caplin Point Laboratories Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Caplin Point Laboratories Ltd
NSE:CAPLIPOINT
141.6B INR 7.5 27.5 21.4 23.8
US
Eli Lilly and Co
NYSE:LLY
736.1B USD 15 66.3 35.6 38.9
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
378.4B USD 4.2 17.4 12.7 16.6
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.6 13 14.7
CH
Roche Holding AG
SIX:ROG
211.7B CHF 3.5 25.6 9.6 11.2
CH
Novartis AG
SIX:NOVN
180B CHF 4.1 17 10.1 13.5
UK
AstraZeneca PLC
LSE:AZN
162.9B GBP 3.9 27.9 130.1 196.2
US
Merck & Co Inc
NYSE:MRK
200B USD 3.1 11.5 8.2 9.9
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
129.6B USD 2.1 16.4 7.2 10.1
P/E Multiple
Earnings Growth PEG
IN
Caplin Point Laboratories Ltd
NSE:CAPLIPOINT
Average P/E: 25.5
27.5
17%
1.6
US
Eli Lilly and Co
NYSE:LLY
66.3
49%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.4
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.6
18%
1.1
CH
Roche Holding AG
SIX:ROG
25.6
32%
0.8
CH
Novartis AG
SIX:NOVN
17
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.9
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.5
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.4
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Caplin Point Laboratories Ltd
NSE:CAPLIPOINT
Average EV/EBITDA: 395.9
21.4
18%
1.2
US
Eli Lilly and Co
NYSE:LLY
35.6
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.7
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
13
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.6
6%
1.6
CH
Novartis AG
SIX:NOVN
10.1
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.1
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.2
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
Caplin Point Laboratories Ltd
NSE:CAPLIPOINT
Average EV/EBIT: 1 699.3
23.8
23%
1
US
Eli Lilly and Co
NYSE:LLY
38.9
33%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.6
13%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
14%
1.1
CH
Roche Holding AG
SIX:ROG
11.2
6%
1.9
CH
Novartis AG
SIX:NOVN
13.5
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.2
21%
9.3
US
Merck & Co Inc
NYSE:MRK
9.9
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