Neuland Laboratories Ltd
NSE:NEULANDLAB

Watchlist Manager
Neuland Laboratories Ltd Logo
Neuland Laboratories Ltd
NSE:NEULANDLAB
Watchlist
Price: 12 429 INR 0.85% Market Closed
Market Cap: 159.5B INR

Relative Value

The Relative Value of one NEULANDLAB stock under the Base Case scenario is 8 066.25 INR. Compared to the current market price of 12 429 INR, Neuland Laboratories Ltd is Overvalued by 35%.

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.

NEULANDLAB Relative Value
Base Case
8 066.25 INR
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
14
Median 3Y
3.7
Median 5Y
2.4
Industry
2.4
Forward
9.8
vs History
9
vs Industry
8
Median 3Y
25.8
Median 5Y
29.5
Industry
20.5
Forward
63.8
vs History
9
vs Industry
7
Median 3Y
25.2
Median 5Y
18.9
Industry
15.6
vs History
19
vs Industry
1
Median 3Y
124.4
Median 5Y
124.4
Industry
23.1
vs History
11
vs Industry
5
Median 3Y
4.9
Median 5Y
2.8
Industry
2
vs History
9
vs Industry
13
Median 3Y
3.7
Median 5Y
2.5
Industry
2.5
Forward
9.7
vs History
9
vs Industry
11
Median 3Y
7.4
Median 5Y
5.7
Industry
4.9
vs History
7
vs Industry
9
Median 3Y
14.2
Median 5Y
14.2
Industry
12.3
Forward
40.5
vs History
7
vs Industry
8
Median 3Y
18.6
Median 5Y
18.6
Industry
15.5
Forward
46.2
vs History
9
vs Industry
7
Median 3Y
26.5
Median 5Y
20.3
Industry
14.1
vs History
9
vs Industry
1
Median 3Y
56
Median 5Y
61.6
Industry
17.5
vs History
11
vs Industry
8
Median 3Y
3.6
Median 5Y
2.1
Industry
1.8

Multiples Across Competitors

NEULANDLAB Competitors Multiples
Neuland Laboratories Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Neuland Laboratories Ltd
NSE:NEULANDLAB
160.3B INR 10.5 53.5 42.1 50.6
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
Neuland Laboratories Ltd
NSE:NEULANDLAB
Average P/E: 26.8
53.5
26%
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
Neuland Laboratories Ltd
NSE:NEULANDLAB
Average EV/EBITDA: 397.4
42.1
22%
1.9
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
Neuland Laboratories Ltd
NSE:NEULANDLAB
Average EV/EBIT: 1 701.2
50.6
24%
2.1
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