First Time Loading...
W

Wockhardt Ltd
NSE:WOCKPHARMA

Watchlist Manager
Wockhardt Ltd
NSE:WOCKPHARMA
Watchlist
Price: 572.65 INR 5% Market Closed
Updated: Jun 10, 2024

Relative Value

The Relative Value of one WOCKPHARMA stock under the Base Case scenario is 359.49 INR. Compared to the current market price of 572.65 INR, Wockhardt Ltd is Overvalued by 37%.

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.

WOCKPHARMA Relative Value
Base Case
359.49 INR
Overvaluation 37%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
39
Median 3Y
1.3
Median 5Y
1.4
Industry
2.3
vs History
vs Industry
Median 3Y
-11.5
Median 5Y
-13.5
Industry
22.1
vs History
3
vs Industry
9
Median 3Y
15.9
Median 5Y
8.3
Industry
16.5
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-6.4
Industry
22.8
vs History
3
vs Industry
30
Median 3Y
1.1
Median 5Y
1.3
Industry
2
vs History
3
vs Industry
31
Median 3Y
2
Median 5Y
2
Industry
2.5
vs History
3
vs Industry
32
Median 3Y
3.4
Median 5Y
3.7
Industry
5
vs History
12
vs Industry
5
Median 3Y
39
Median 5Y
25.8
Industry
13.3
vs History
vs Industry
Median 3Y
-47.4
Median 5Y
-34.8
Industry
16.5
vs History
3
vs Industry
7
Median 3Y
23.8
Median 5Y
8.9
Industry
15.2
vs History
3
vs Industry
0
Median 3Y
97.2
Median 5Y
11
Industry
18
vs History
3
vs Industry
43
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8

Multiples Across Competitors

WOCKPHARMA Competitors Multiples
Wockhardt 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
Wockhardt Ltd
NSE:WOCKPHARMA
82.5B INR 3 -16.5 61.7 -162
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
807.8B USD 22.5 131.6 64.3 73.1
DK
Novo Nordisk A/S
CSE:NOVO B
4.4T DKK 18.1 49.4 36.8 40.4
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
354B USD 4.1 9.2 11.3 14.8
US
Merck & Co Inc
NYSE:MRK
330.9B USD 5.4 143.5 35.7 58.3
UK
AstraZeneca PLC
LSE:AZN
195.3B GBP 5.2 39.2 175.3 279.6
CH
Roche Holding AG
SIX:ROG
191.8B CHF 3.3 16.7 9.4 11.2
CH
Novartis AG
SIX:NOVN
184.3B CHF 3.5 11.7 8.9 13
US
Pfizer Inc
NYSE:PFE
162B USD 2.9 -524.2 12.7 20.5
P/E Multiple
Earnings Growth
IN
W
Wockhardt Ltd
NSE:WOCKPHARMA
Average P/E: 57.3
Negative Multiple: -16.5
N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A
US
Eli Lilly and Co
NYSE:LLY
131.6
364%
DK
Novo Nordisk A/S
CSE:NOVO B
49.4
82%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A
US
Johnson & Johnson
NYSE:JNJ
9.2
-21%
US
Merck & Co Inc
NYSE:MRK
143.5
7 598%
UK
AstraZeneca PLC
LSE:AZN
39.2
175%
CH
Roche Holding AG
SIX:ROG
16.7
28%
CH
Novartis AG
SIX:NOVN
11.7
17%
US
Pfizer Inc
NYSE:PFE
Negative Multiple: -524.2
684%
EV/EBIT Multiple
EBIT Growth
IN
W
Wockhardt Ltd
NSE:WOCKPHARMA
Average EV/EBIT: 2 023.7
Negative Multiple: -162
N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A
US
Eli Lilly and Co
NYSE:LLY
73.1
163%
DK
Novo Nordisk A/S
CSE:NOVO B
40.4
83%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
675%
US
Johnson & Johnson
NYSE:JNJ
14.8
29%
US
Merck & Co Inc
NYSE:MRK
58.3
707%
UK
AstraZeneca PLC
LSE:AZN
279.6
141%
CH
Roche Holding AG
SIX:ROG
11.2
23%
CH
Novartis AG
SIX:NOVN
13
49%
US
Pfizer Inc
NYSE:PFE
20.5
59%

See Also

Discover More