G

Glenmark Life Sciences Ltd
NSE:GLS

Watchlist Manager
Glenmark Life Sciences Ltd
NSE:GLS
Watchlist
Price: 1 100.6 INR -2.89% Market Closed
Market Cap: 134.9B INR

Relative Value

The Relative Value of one GLS stock under the Base Case scenario is 815.55 INR. Compared to the current market price of 1 100.6 INR, Glenmark Life Sciences Ltd is Overvalued by 26%.

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.

GLS Relative Value
Base Case
815.55 INR
Overvaluation 26%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
22
Median 3Y
3.3
Median 5Y
3.3
Industry
2.4
Forward
5.5
vs History
6
vs Industry
14
Median 3Y
15.4
Median 5Y
15
Industry
20.5
Forward
27
vs History
4
vs Industry
13
Median 3Y
22
Median 5Y
17.2
Industry
15.6
vs History
8
vs Industry
11
Median 3Y
34.2
Median 5Y
25.1
Industry
23.1
vs History
6
vs Industry
13
Median 3Y
3.4
Median 5Y
3.4
Industry
2
vs History
6
vs Industry
22
Median 3Y
3.2
Median 5Y
3
Industry
2.5
Forward
5.3
vs History
6
vs Industry
20
Median 3Y
5.8
Median 5Y
5.6
Industry
4.9
vs History
6
vs Industry
17
Median 3Y
10.1
Median 5Y
9.8
Industry
12.3
Forward
18.4
vs History
6
vs Industry
19
Median 3Y
10.8
Median 5Y
10.5
Industry
15.5
Forward
21
vs History
4
vs Industry
14
Median 3Y
20.9
Median 5Y
16.1
Industry
14.1
vs History
8
vs Industry
10
Median 3Y
32.5
Median 5Y
23.4
Industry
17.5
vs History
4
vs Industry
13
Median 3Y
3.7
Median 5Y
3.7
Industry
1.8

Multiples Across Competitors

GLS Competitors Multiples
Glenmark Life Sciences Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Glenmark Life Sciences Ltd
NSE:GLS
134.9B INR 6.1 31.8 21.3 23.6
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
G
Glenmark Life Sciences Ltd
NSE:GLS
Average P/E: 24.4
31.8
15%
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
G
Glenmark Life Sciences Ltd
NSE:GLS
Average EV/EBITDA: 395.5
21.3
14%
1.5
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
G
Glenmark Life Sciences Ltd
NSE:GLS
Average EV/EBIT: 1 698.7
23.6
12%
2
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