SeQuent Scientific Ltd
NSE:SEQUENT

Watchlist Manager
SeQuent Scientific Ltd Logo
SeQuent Scientific Ltd
NSE:SEQUENT
Watchlist
Price: 198.57 INR -0.69% Market Closed
Market Cap: 50.1B INR

Relative Value

The Relative Value of one SEQUENT stock under the Base Case scenario is 166.52 INR. Compared to the current market price of 198.57 INR, SeQuent Scientific Ltd is Overvalued by 16%.

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.

SEQUENT Relative Value
Base Case
166.52 INR
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
48
Median 3Y
2.3
Median 5Y
2.5
Industry
2.7
vs History
25
vs Industry
1
Median 3Y
143.8
Median 5Y
82.5
Industry
21.6
vs History
57
vs Industry
3
Median 3Y
64.4
Median 5Y
64.4
Industry
16.9
vs History
vs Industry
2
Median 3Y
-140.7
Median 5Y
-71.7
Industry
22.9
vs History
19
vs Industry
14
Median 3Y
5.1
Median 5Y
5.2
Industry
2.3
vs History
26
vs Industry
44
Median 3Y
2.5
Median 5Y
2.6
Industry
3
vs History
28
vs Industry
38
Median 3Y
5.6
Median 5Y
5.8
Industry
5.6
vs History
63
vs Industry
15
Median 3Y
35.1
Median 5Y
33.2
Industry
13.4
vs History
49
vs Industry
9
Median 3Y
51.5
Median 5Y
52.3
Industry
16.7
vs History
55
vs Industry
3
Median 3Y
67.3
Median 5Y
67.3
Industry
16.1
vs History
6
vs Industry
4
Median 3Y
-27.8
Median 5Y
-28.7
Industry
18.9
vs History
23
vs Industry
25
Median 3Y
2.9
Median 5Y
3.2
Industry
2

Multiples Across Competitors

SEQUENT Competitors Multiples
SeQuent Scientific Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
SeQuent Scientific Ltd
NSE:SEQUENT
49.7B INR 3.1 167.5 31.4 52.4
US
Eli Lilly and Co
NYSE:LLY
1T USD 16.9 54.6 36.7 39.3
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
491.8B USD 5.3 19.6 16 20.8
CH
Roche Holding AG
SIX:ROG
271.4B CHF 4.4 28.8 12.2 14.3
UK
AstraZeneca PLC
LSE:AZN
220.4B GBP 5.1 31.4 108.8 159.2
US
Merck & Co Inc
NYSE:MRK
274.9B USD 4.3 14.4 10.2 12.1
CH
Novartis AG
SIX:NOVN
218.8B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.3 11.3 13.2
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
144.9B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
IN
SeQuent Scientific Ltd
NSE:SEQUENT
Average P/E: 40.7
167.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.6
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.6
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.4
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.4
15%
1
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.3
3%
5.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
SeQuent Scientific Ltd
NSE:SEQUENT
Average EV/EBITDA: 402.8
31.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.7
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.2
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.3
1%
11.3
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
SeQuent Scientific Ltd
NSE:SEQUENT
Average EV/EBIT: 1 717.1
52.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.3
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.8
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.3
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.1
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13.2
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5