Sanofi India Ltd
NSE:SANOFI

Watchlist Manager
Sanofi India Ltd Logo
Sanofi India Ltd
NSE:SANOFI
Watchlist
Price: 5 853.5 INR 0.48% Market Closed
Market Cap: 134.8B INR

Relative Value

The Relative Value of one SANOFI stock under the Base Case scenario is 4 231.53 INR. Compared to the current market price of 5 853.5 INR, Sanofi India Ltd is Overvalued by 28%.

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.

SANOFI Relative Value
Base Case
4 231.53 INR
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
20
Median 3Y
5.8
Median 5Y
5.6
Industry
2.4
Forward
6.2
vs History
28
vs Industry
13
Median 3Y
28
Median 5Y
29.4
Industry
20.5
Forward
33.4
vs History
31
vs Industry
9
Median 3Y
45.5
Median 5Y
30.1
Industry
15.6
vs History
31
vs Industry
10
Median 3Y
53.2
Median 5Y
32.6
Industry
23.1
vs History
31
vs Industry
3
Median 3Y
15.9
Median 5Y
10
Industry
2
vs History
17
vs Industry
20
Median 3Y
5.6
Median 5Y
5.1
Industry
2.5
Forward
6.1
vs History
12
vs Industry
16
Median 3Y
10.3
Median 5Y
9.1
Industry
4.9
vs History
12
vs Industry
13
Median 3Y
21.3
Median 5Y
20.7
Industry
12.3
Forward
23.5
vs History
11
vs Industry
15
Median 3Y
22.5
Median 5Y
22.5
Industry
15.5
Forward
23.8
vs History
31
vs Industry
9
Median 3Y
44.4
Median 5Y
28.9
Industry
14.1
vs History
31
vs Industry
9
Median 3Y
50.5
Median 5Y
30.7
Industry
17.5
vs History
41
vs Industry
6
Median 3Y
16.9
Median 5Y
13.6
Industry
1.8

Multiples Across Competitors

SANOFI Competitors Multiples
Sanofi India Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Sanofi India Ltd
NSE:SANOFI
134.8B INR 6.7 32.6 26.7 29
US
Eli Lilly and Co
NYSE:LLY
716.1B USD 14.6 64.5 34.7 37.9
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
370.8B USD 4.2 17 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.4 12.8 14.6
CH
Roche Holding AG
SIX:ROG
208.3B CHF 3.4 25.2 9.5 11.1
CH
Novartis AG
SIX:NOVN
179.6B CHF 4 16.8 9.9 13.3
UK
AstraZeneca PLC
LSE:AZN
159.3B GBP 3.9 27.2 130.4 196.6
US
Merck & Co Inc
NYSE:MRK
202.4B USD 3.2 11.6 8.6 10.5
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
131.3B USD 2.1 16.6 7.2 10.2
P/E Multiple
Earnings Growth PEG
IN
Sanofi India Ltd
NSE:SANOFI
Average P/E: 25.7
32.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
64.5
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
19.4
18%
1.1
CH
Roche Holding AG
SIX:ROG
25.2
32%
0.8
CH
Novartis AG
SIX:NOVN
16.8
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.2
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.6
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.6
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Sanofi India Ltd
NSE:SANOFI
Average EV/EBITDA: 396.4
26.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
34.7
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
12.8
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.5
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
8.6
9%
1
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
Sanofi India Ltd
NSE:SANOFI
Average EV/EBIT: 1 699.7
29
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37.9
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
14.6
14%
1
CH
Roche Holding AG
SIX:ROG
11.1
6%
1.8
CH
Novartis AG
SIX:NOVN
13.3
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.6
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10.5
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
10%
1