C

Concord Biotech Ltd
NSE:CONCORDBIO

Watchlist Manager
Concord Biotech Ltd
NSE:CONCORDBIO
Watchlist
Price: 1 396.6 INR 0.71% Market Closed
Market Cap: 146.1B INR

Relative Value

The Relative Value of one CONCORDBIO stock under the Base Case scenario is 1 202.04 INR. Compared to the current market price of 1 396.6 INR, Concord Biotech Ltd is Overvalued by 14%.

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.

CONCORDBIO Relative Value
Base Case
1 202.04 INR
Overvaluation 14%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
9
Median 3Y
15.1
Median 5Y
15.1
Industry
2.4
Forward
12.3
vs History
60
vs Industry
8
Median 3Y
49.7
Median 5Y
49.7
Industry
20.3
Forward
40.8
vs History
78
vs Industry
6
Median 3Y
61.8
Median 5Y
61.8
Industry
15.6
vs History
91
vs Industry
4
Median 3Y
126.6
Median 5Y
126.6
Industry
23.1
vs History
78
vs Industry
5
Median 3Y
10.9
Median 5Y
10.9
Industry
2
vs History
60
vs Industry
9
Median 3Y
14.8
Median 5Y
14.8
Industry
2.5
Forward
12
vs History
60
vs Industry
10
Median 3Y
19.6
Median 5Y
19.6
Industry
4.8
vs History
65
vs Industry
9
Median 3Y
35.4
Median 5Y
35.4
Industry
12.5
Forward
29
vs History
60
vs Industry
9
Median 3Y
39.7
Median 5Y
39.7
Industry
15.7
Forward
34.1
vs History
78
vs Industry
7
Median 3Y
60.8
Median 5Y
60.8
Industry
14.1
vs History
91
vs Industry
5
Median 3Y
100.7
Median 5Y
100.7
Industry
17.6
vs History
78
vs Industry
7
Median 3Y
12.2
Median 5Y
12.2
Industry
1.8

Multiples Across Competitors

CONCORDBIO Competitors Multiples
Concord Biotech Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Concord Biotech Ltd
NSE:CONCORDBIO
146.1B INR 13.4 44.8 31.7 36
US
Eli Lilly and Co
NYSE:LLY
738.9B USD 15 66.2 35.7 39.1
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
378.6B USD 4.2 17.3 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 13.4
UK
AstraZeneca PLC
LSE:AZN
162.9B GBP 4 28 130.7 197.1
US
Merck & Co Inc
NYSE:MRK
200.3B USD 3.1 11.4 8.3 9.9
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
129.2B USD 2.1 16.4 7.1 10
P/E Multiple
Earnings Growth PEG
IN
C
Concord Biotech Ltd
NSE:CONCORDBIO
Average P/E: 27.4
44.8
22%
2
US
Eli Lilly and Co
NYSE:LLY
66.2
49%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.3
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
28
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.4
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
C
Concord Biotech Ltd
NSE:CONCORDBIO
Average EV/EBITDA: 397
31.7
21%
1.5
US
Eli Lilly and Co
NYSE:LLY
35.7
31%
1.2
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
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.7
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
7.1
2%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
C
Concord Biotech Ltd
NSE:CONCORDBIO
Average EV/EBIT: 1 700.5
36
19%
1.9
US
Eli Lilly and Co
NYSE:LLY
39.1
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
13.4
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
197.1
21%
9.4
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
10%
1