Teva Pharmaceutical Industries Ltd
NYSE:TEVA

Watchlist Manager
Teva Pharmaceutical Industries Ltd Logo
Teva Pharmaceutical Industries Ltd
NYSE:TEVA
Watchlist
Price: 32.51 USD 0.34% Market Closed
Market Cap: 36.8B USD

Relative Value

The Relative Value of one TEVA stock under the Base Case scenario is hidden USD. Compared to the current market price of 32.51 USD, Teva Pharmaceutical Industries Ltd is hidden .

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.

TEVA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
69
Median 3Y
1
Median 5Y
0.7
Industry
2.6
Forward
2.1
vs History
0
vs Industry
Median 3Y
-12.3
Median 5Y
-6.2
Industry
21.4
Forward
1 207
vs History
0
vs Industry
29
Median 3Y
11.2
Median 5Y
11.2
Industry
16.4
vs History
vs Industry
17
Median 3Y
-11.8
Median 5Y
-9
Industry
22.8
vs History
0
vs Industry
22
Median 3Y
2.7
Median 5Y
1.4
Industry
2.2
vs History
0
vs Industry
53
Median 3Y
1.9
Median 5Y
1.9
Industry
2.9
Forward
3
vs History
0
vs Industry
52
Median 3Y
3.8
Median 5Y
3.8
Industry
5.5
vs History
0
vs Industry
42
Median 3Y
6.6
Median 5Y
6.4
Industry
13
Forward
10.2
vs History
0
vs Industry
40
Median 3Y
8.7
Median 5Y
8.8
Industry
16.5
Forward
11.6
vs History
9
vs Industry
17
Median 3Y
23.8
Median 5Y
25.2
Industry
15.6
vs History
9
vs Industry
12
Median 3Y
37.6
Median 5Y
43.6
Industry
18.7
vs History
0
vs Industry
61
Median 3Y
0.9
Median 5Y
0.7
Industry
1.9

Multiples Across Competitors

TEVA Competitors Multiples
Teva Pharmaceutical Industries 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
IL
Teva Pharmaceutical Industries Ltd
NYSE:TEVA
116.2B USD 2.2 51.6 10.6 13.4
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.3 55.7 37.4 40.1
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
495.1B USD 5.4 19.7 16.1 20.9
CH
Roche Holding AG
SIX:ROG
270.3B CHF 4.4 28.7 12.2 14.2
UK
AstraZeneca PLC
LSE:AZN
219.8B GBP 5.1 31.4 108.8 159.2
US
Merck & Co Inc
NYSE:MRK
276.1B USD 4.3 14.5 10.3 12.2
CH
Novartis AG
SIX:NOVN
218.3B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.2 15.8 11 12.8
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.8B USD 2.3 14.6 7.5 10.2
P/E Multiple
Earnings Growth PEG
IL
Teva Pharmaceutical Industries Ltd
NYSE:TEVA
Average P/E: 27.9
51.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
55.7
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.7
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.7
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.4
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
15.8
3%
5.3
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
Teva Pharmaceutical Industries Ltd
NYSE:TEVA
Average EV/EBITDA: 401
10.6
7%
1.5
US
Eli Lilly and Co
NYSE:LLY
37.4
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.1
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
10.3
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11
1%
11
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
IL
Teva Pharmaceutical Industries Ltd
NYSE:TEVA
Average EV/EBIT: 1 713.6
13.4
11%
1.2
US
Eli Lilly and Co
NYSE:LLY
40.1
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.9
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.2
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
12.8
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