Gland Pharma Ltd
NSE:GLAND

Watchlist Manager
Gland Pharma Ltd Logo
Gland Pharma Ltd
NSE:GLAND
Watchlist
Price: 1 426 INR 0.73% Market Closed
Market Cap: 234.9B INR

Relative Value

The Relative Value of one GLAND stock under the Base Case scenario is 2 051 INR. Compared to the current market price of 1 426 INR, Gland Pharma Ltd is Undervalued by 30%.

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.

GLAND Relative Value
Base Case
2 051 INR
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
94
vs Industry
26
Median 3Y
5.8
Median 5Y
6.5
Industry
2.4
Forward
3.9
vs History
69
vs Industry
11
Median 3Y
37.7
Median 5Y
39.1
Industry
20.5
Forward
30.4
vs History
87
vs Industry
19
Median 3Y
35.1
Median 5Y
47.5
Industry
15.6
vs History
66
vs Industry
14
Median 3Y
36
Median 5Y
39.4
Industry
23.1
vs History
89
vs Industry
24
Median 3Y
3.4
Median 5Y
3.7
Industry
2
vs History
91
vs Industry
29
Median 3Y
4.7
Median 5Y
5.8
Industry
2.5
Forward
3.5
vs History
94
vs Industry
31
Median 3Y
8.7
Median 5Y
10.1
Industry
4.9
vs History
87
vs Industry
20
Median 3Y
20.2
Median 5Y
21
Industry
12.3
Forward
15.4
vs History
71
vs Industry
17
Median 3Y
27.3
Median 5Y
28.2
Industry
15.5
Forward
21.3
vs History
87
vs Industry
22
Median 3Y
31.7
Median 5Y
40.3
Industry
14.1
vs History
87
vs Industry
16
Median 3Y
46.2
Median 5Y
98.4
Industry
17.5
vs History
92
vs Industry
22
Median 3Y
4.3
Median 5Y
5.1
Industry
1.8

Multiples Across Competitors

GLAND Competitors Multiples
Gland Pharma Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Gland Pharma Ltd
NSE:GLAND
234.9B INR 4.1 33.4 16 22.9
US
Eli Lilly and Co
NYSE:LLY
696.2B USD 14.2 62.7 33.8 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
371B USD 4.2 17 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.5 12.9 14.7
CH
Roche Holding AG
SIX:ROG
204.9B CHF 3.4 24.8 9.3 10.9
CH
Novartis AG
SIX:NOVN
178.1B CHF 4 16.7 9.9 13.2
UK
AstraZeneca PLC
LSE:AZN
158.8B GBP 3.8 27.2 130.4 196.6
US
Merck & Co Inc
NYSE:MRK
191.1B USD 3 11 8.2 10
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
116.5B EUR 1.3 9.2 5.1 5.9
P/E Multiple
Earnings Growth PEG
IN
Gland Pharma Ltd
NSE:GLAND
Average P/E: 24.6
33.4
16%
2.1
US
Eli Lilly and Co
NYSE:LLY
62.7
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.5
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.8
32%
0.8
CH
Novartis AG
SIX:NOVN
16.7
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.2
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.2
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Gland Pharma Ltd
NSE:GLAND
Average EV/EBITDA: 395.1
16
12%
1.3
US
Eli Lilly and Co
NYSE:LLY
33.8
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
8%
1.6
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
9.9
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.4
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
FR
Sanofi SA
PAR:SAN
5.1
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Gland Pharma Ltd
NSE:GLAND
Average EV/EBIT: 1 698.6
22.9
15%
1.5
US
Eli Lilly and Co
NYSE:LLY
36.9
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
13%
1.3
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
13.2
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.6
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
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4