Elanco Animal Health Inc banner

Elanco Animal Health Inc
NYSE:ELAN

Watchlist Manager
Elanco Animal Health Inc Logo
Elanco Animal Health Inc
NYSE:ELAN
Watchlist
Price: 25.15 USD 1%
Market Cap: $12.5B

Relative Value

The Relative Value of one ELAN stock under the Base Case scenario is 22.93 USD. Compared to the current market price of 25.15 USD, Elanco Animal Health Inc is Overvalued by 9%.

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.

ELAN Relative Value
Base Case
22.93 USD
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ELAN Competitors Multiples
Elanco Animal Health Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Elanco Animal Health Inc
NYSE:ELAN
12.4B USD 2.7 -53.9 17.1 63.2
US
Eli Lilly and Co
NYSE:LLY
853.2B USD 13.2 41.8 28.2 30.1
US
Johnson & Johnson
NYSE:JNJ
566.5B USD 6.2 21.6 15 18.5
CH
Roche Holding AG
SIX:ROG
243.4B CHF 4 18.9 11.2 12.6
US
Merck & Co Inc
NYSE:MRK
288B USD 4.5 16.2 10 12.2
UK
AstraZeneca PLC
LSE:AZN
214.2B GBP 5 28.5 15.8 22.3
CH
Novartis AG
SIX:NOVN
225.4B CHF 5.2 21.1 13.1 16.8
IE
Endo International PLC
LSE:0Y5F
237.1B USD 102.3 -81.1 375.3 941.3
DK
Novo Nordisk A/S
CSE:NOVO B
1.1T DKK 3.4 10.4 7.7 9
US
Pfizer Inc
NYSE:PFE
153.3B USD 2.5 20 7.7 10.2
US
Bristol-Myers Squibb Co
NYSE:BMY
115.5B USD 2.5 16.8 7.1 8.7
P/E Multiple
Earnings Growth PEG
US
Elanco Animal Health Inc
NYSE:ELAN
Average P/E: 21.7
Negative Multiple: -53.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
41.8
32%
1.3
US
Johnson & Johnson
NYSE:JNJ
21.6
7%
3.1
CH
Roche Holding AG
SIX:ROG
18.9
14%
1.3
US
Merck & Co Inc
NYSE:MRK
16.2
14%
1.2
UK
AstraZeneca PLC
LSE:AZN
28.5
26%
1.1
CH
Novartis AG
SIX:NOVN
21.1
14%
1.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -81.1 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.4
1%
10.4
US
Pfizer Inc
NYSE:PFE
20
22%
0.9
US
Bristol-Myers Squibb Co
NYSE:BMY
16.8
16%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Elanco Animal Health Inc
NYSE:ELAN
Average EV/EBITDA: 46.2
17.1
9%
1.9
US
Eli Lilly and Co
NYSE:LLY
28.2
22%
1.3
US
Johnson & Johnson
NYSE:JNJ
15
2%
7.5
CH
Roche Holding AG
SIX:ROG
11.2
6%
1.9
US
Merck & Co Inc
NYSE:MRK
10
3%
3.3
UK
AstraZeneca PLC
LSE:AZN
15.8
13%
1.2
CH
Novartis AG
SIX:NOVN
13.1
5%
2.6
IE
E
Endo International PLC
LSE:0Y5F
375.3
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
7.7
1%
7.7
US
Pfizer Inc
NYSE:PFE
7.7
-9%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
7.1
-10%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Elanco Animal Health Inc
NYSE:ELAN
Average EV/EBIT: 104.1
63.2
58%
1.1
US
Eli Lilly and Co
NYSE:LLY
30.1
22%
1.4
US
Johnson & Johnson
NYSE:JNJ
18.5
6%
3.1
CH
Roche Holding AG
SIX:ROG
12.6
6%
2.1
US
Merck & Co Inc
NYSE:MRK
12.2
6%
2
UK
AstraZeneca PLC
LSE:AZN
22.3
21%
1.1
CH
Novartis AG
SIX:NOVN
16.8
9%
1.9
IE
E
Endo International PLC
LSE:0Y5F
941.3
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9
2%
4.5
US
Pfizer Inc
NYSE:PFE
10.2
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.7
-7%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett