Dr Reddy's Laboratories Ltd
NSE:DRREDDY

Watchlist Manager
Dr Reddy's Laboratories Ltd Logo
Dr Reddy's Laboratories Ltd
NSE:DRREDDY
Watchlist
Price: 1 258.7 INR -0.58%
Market Cap: 1T INR

Relative Value

The Relative Value of one DRREDDY stock under the Base Case scenario is hidden INR. Compared to the current market price of 1 258.7 INR, Dr Reddy's Laboratories Ltd 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.

DRREDDY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
36
Median 3Y
3.2
Median 5Y
2.9
Industry
2.6
Forward
3
vs History
23
vs Industry
26
Median 3Y
18
Median 5Y
16.8
Industry
21.7
Forward
19.8
vs History
28
vs Industry
15
Median 3Y
17.8
Median 5Y
12.2
Industry
16.6
vs History
4
vs Industry
18
Median 3Y
31.1
Median 5Y
23.2
Industry
22.5
vs History
44
vs Industry
23
Median 3Y
3.3
Median 5Y
2.9
Industry
2.3
vs History
34
vs Industry
38
Median 3Y
3
Median 5Y
2.7
Industry
2.9
Forward
2.9
vs History
31
vs Industry
47
Median 3Y
4.4
Median 5Y
4
Industry
5.5
vs History
20
vs Industry
30
Median 3Y
11.3
Median 5Y
10
Industry
13.1
Forward
11.9
vs History
9
vs Industry
31
Median 3Y
13.9
Median 5Y
12.4
Industry
16.6
Forward
15.5
vs History
28
vs Industry
16
Median 3Y
16.8
Median 5Y
11.1
Industry
15.8
vs History
22
vs Industry
4
Median 3Y
51.3
Median 5Y
16.3
Industry
19.1
vs History
44
vs Industry
30
Median 3Y
2.7
Median 5Y
2.2
Industry
1.9

Multiples Across Competitors

DRREDDY Competitors Multiples
Dr Reddy's Laboratories Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Dr Reddy's Laboratories Ltd
NSE:DRREDDY
1T INR 3.1 18.3 11.4 14.7
US
Eli Lilly and Co
NYSE:LLY
943.6B USD 15.9 51.2 34.5 36.9
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
485.1B USD 5.3 19.3 15.8 20.5
CH
Roche Holding AG
SIX:ROG
253B CHF 4.1 26.8 11.5 13.4
UK
AstraZeneca PLC
LSE:AZN
210.6B GBP 4.8 29.8 108.2 158.3
CH
Novartis AG
SIX:NOVN
204.6B CHF 4.5 17.6 11.2 14.5
US
Merck & Co Inc
NYSE:MRK
246.1B USD 3.8 12.9 9.2 11
DK
Novo Nordisk A/S
CSE:NOVO B
1.3T DKK 4.2 12.8 9 10.4
IE
Endo International PLC
LSE:0Y5F
202.5B USD 87.3 -69.3 321.2 805.4
US
Pfizer Inc
NYSE:PFE
146.5B USD 2.3 14.9 7.6 10.3
P/E Multiple
Earnings Growth PEG
IN
Dr Reddy's Laboratories Ltd
NSE:DRREDDY
Average P/E: 22.6
18.3
-2%
N/A
US
Eli Lilly and Co
NYSE:LLY
51.2
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.3
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.8
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.8
38%
0.8
CH
Novartis AG
SIX:NOVN
17.6
17%
1
US
Merck & Co Inc
NYSE:MRK
12.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
12.8
4%
3.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -69.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.9
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Dr Reddy's Laboratories Ltd
NSE:DRREDDY
Average EV/EBITDA: 398.7
11.4
0%
N/A
US
Eli Lilly and Co
NYSE:LLY
34.5
33%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
15.8
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.5
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.2
10%
10.8
CH
Novartis AG
SIX:NOVN
11.2
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.2
6%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9
2%
4.5
IE
E
Endo International PLC
LSE:0Y5F
321.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
1%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Dr Reddy's Laboratories Ltd
NSE:DRREDDY
Average EV/EBIT: 1 708.9
14.7
-2%
N/A
US
Eli Lilly and Co
NYSE:LLY
36.9
36%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.5
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.4
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
158.3
23%
6.9
CH
Novartis AG
SIX:NOVN
14.5
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
10.4
1%
10.4
IE
E
Endo International PLC
LSE:0Y5F
805.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
8%
1.3