Jubilant Pharmova Ltd
NSE:JUBLPHARMA

Watchlist Manager
Jubilant Pharmova Ltd Logo
Jubilant Pharmova Ltd
NSE:JUBLPHARMA
Watchlist
Price: 904.35 INR -0.3%
Market Cap: 143.2B INR

Relative Value

The Relative Value of one JUBLPHARMA stock under the Base Case scenario is 1 144.81 INR. Compared to the current market price of 904.35 INR, Jubilant Pharmova Ltd is Undervalued by 21%.

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.

JUBLPHARMA Relative Value
Base Case
1 144.81 INR
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
52
Median 3Y
1.2
Median 5Y
1.4
Industry
2.4
Forward
1.9
vs History
31
vs Industry
22
Median 3Y
23
Median 5Y
15.6
Industry
20.5
Forward
17.5
vs History
9
vs Industry
24
Median 3Y
10.9
Median 5Y
8
Industry
15.6
vs History
vs Industry
3
Median 3Y
-11.7
Median 5Y
-11.7
Industry
23.1
vs History
15
vs Industry
32
Median 3Y
1.4
Median 5Y
1.8
Industry
2
vs History
30
vs Industry
48
Median 3Y
1.5
Median 5Y
1.7
Industry
2.5
Forward
2.1
vs History
25
vs Industry
59
Median 3Y
2.1
Median 5Y
2.5
Industry
4.9
vs History
15
vs Industry
27
Median 3Y
12.2
Median 5Y
9.5
Industry
12.3
Forward
13.5
vs History
33
vs Industry
21
Median 3Y
21.9
Median 5Y
17.1
Industry
15.5
Forward
19.7
vs History
9
vs Industry
22
Median 3Y
13.7
Median 5Y
10.4
Industry
14.1
vs History
vs Industry
2
Median 3Y
-45.8
Median 5Y
11.9
Industry
17.5
vs History
22
vs Industry
42
Median 3Y
1.1
Median 5Y
1.4
Industry
1.8

Multiples Across Competitors

JUBLPHARMA Competitors Multiples
Jubilant Pharmova Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Jubilant Pharmova Ltd
NSE:JUBLPHARMA
143.7B INR 2 22.9 14.3 21.8
US
Eli Lilly and Co
NYSE:LLY
707.1B USD 14.4 63.7 34.3 37.4
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
357.1B USD 4 16.4 12 15.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.9T DKK 6.7 19.3 12.7 14.5
CH
Roche Holding AG
SIX:ROG
206B CHF 3.4 24.9 9.4 10.9
CH
Novartis AG
SIX:NOVN
176.5B CHF 3.9 16.3 9.7 13
UK
AstraZeneca PLC
LSE:AZN
157.8B GBP 3.8 27 130.3 196.5
US
Merck & Co Inc
NYSE:MRK
192.8B USD 3 11.1 8.3 10
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
130B USD 2.1 16.5 7.2 10.1
P/E Multiple
Earnings Growth PEG
IN
Jubilant Pharmova Ltd
NSE:JUBLPHARMA
Average P/E: 24.2
22.9
116%
0.2
US
Eli Lilly and Co
NYSE:LLY
63.7
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.4
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.3
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.9
32%
0.8
CH
Novartis AG
SIX:NOVN
16.3
17%
1
UK
AstraZeneca PLC
LSE:AZN
27
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.1
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.5
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Jubilant Pharmova Ltd
NSE:JUBLPHARMA
Average EV/EBITDA: 395.1
14.3
22%
0.7
US
Eli Lilly and Co
NYSE:LLY
34.3
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.7
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.4
6%
1.6
CH
Novartis AG
SIX:NOVN
9.7
5%
1.9
UK
AstraZeneca PLC
LSE:AZN
130.3
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
7.2
2%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Jubilant Pharmova Ltd
NSE:JUBLPHARMA
Average EV/EBIT: 1 698.9
21.8
30%
0.7
US
Eli Lilly and Co
NYSE:LLY
37.4
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
15.7
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
14.5
14%
1
CH
Roche Holding AG
SIX:ROG
10.9
6%
1.8
CH
Novartis AG
SIX:NOVN
13
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.5
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
US
Pfizer Inc
NYSE:PFE
10.1
10%
1