P

Piramal Pharma Ltd
NSE:PPLPHARMA

Watchlist Manager
Piramal Pharma Ltd
NSE:PPLPHARMA
Watchlist
Price: 219.04 INR 1.95% Market Closed
Market Cap: 289.2B INR

Relative Value

The Relative Value of one PPLPHARMA stock under the Base Case scenario is 215.89 INR. Compared to the current market price of 219.04 INR, Piramal Pharma Ltd is Overvalued by 1%.

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.

PPLPHARMA Relative Value
Base Case
215.89 INR
Overvaluation 1%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
34
Median 3Y
2.4
Median 5Y
2.4
Industry
2.4
Forward
3.1
vs History
33
vs Industry
0
Median 3Y
302.8
Median 5Y
302.8
Industry
20.5
Forward
198.4
vs History
18
vs Industry
9
Median 3Y
0
Median 5Y
0
Industry
15.6
vs History
18
vs Industry
12
Median 3Y
0
Median 5Y
0
Industry
23.1
vs History
18
vs Industry
19
Median 3Y
2.4
Median 5Y
2.4
Industry
2
vs History
36
vs Industry
34
Median 3Y
2.6
Median 5Y
2.6
Industry
2.5
Forward
3.2
vs History
36
vs Industry
36
Median 3Y
4.3
Median 5Y
4.3
Industry
4.9
vs History
9
vs Industry
13
Median 3Y
13.1
Median 5Y
13.1
Industry
12.3
Forward
20.4
vs History
9
vs Industry
16
Median 3Y
14.2
Median 5Y
14.2
Industry
15.5
Forward
41.9
vs History
18
vs Industry
9
Median 3Y
0
Median 5Y
0
Industry
14.1
vs History
36
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
17.5
vs History
18
vs Industry
31
Median 3Y
1.6
Median 5Y
1.6
Industry
1.8

Multiples Across Competitors

PPLPHARMA Competitors Multiples
Piramal Pharma Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Piramal Pharma Ltd
NSE:PPLPHARMA
289.1B INR 3.2 743.2 26.8 26.8
US
Eli Lilly and Co
NYSE:LLY
678.2B USD 13.8 61.1 32.9 36
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
352.1B USD 3.9 16.1 11.8 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.9T DKK 6.6 19 12.6 14.3
CH
Roche Holding AG
SIX:ROG
202.4B CHF 3.3 24.5 9.2 10.8
CH
Novartis AG
SIX:NOVN
175B CHF 3.9 16.2 9.6 12.9
UK
AstraZeneca PLC
LSE:AZN
155.4B GBP 3.8 26.5 129.8 195.7
US
Merck & Co Inc
NYSE:MRK
184.9B USD 2.9 10.6 8 9.7
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
125.2B USD 2 15.9 7 9.8
P/E Multiple
Earnings Growth PEG
IN
P
Piramal Pharma Ltd
NSE:PPLPHARMA
Average P/E: 103.7
743.2
260%
2.9
US
Eli Lilly and Co
NYSE:LLY
61.1
49%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.1
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.5
32%
0.8
CH
Novartis AG
SIX:NOVN
16.2
17%
1
UK
AstraZeneca PLC
LSE:AZN
26.5
36%
0.7
US
Merck & Co Inc
NYSE:MRK
10.6
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
15.9
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
P
Piramal Pharma Ltd
NSE:PPLPHARMA
Average EV/EBITDA: 395.9
26.8
1%
26.8
US
Eli Lilly and Co
NYSE:LLY
32.9
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
11.8
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.6
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.2
6%
1.5
CH
Novartis AG
SIX:NOVN
9.6
5%
1.9
UK
AstraZeneca PLC
LSE:AZN
129.8
9%
14.4
US
Merck & Co Inc
NYSE:MRK
8
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7
2%
3.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
P
Piramal Pharma Ltd
NSE:PPLPHARMA
Average EV/EBIT: 1 699
26.8
-2%
N/A
US
Eli Lilly and Co
NYSE:LLY
36
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
15.5
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
14.3
14%
1
CH
Roche Holding AG
SIX:ROG
10.8
6%
1.8
CH
Novartis AG
SIX:NOVN
12.9
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
195.7
21%
9.3
US
Merck & Co Inc
NYSE:MRK
9.7
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
9.8
10%
1