Dermapharm Holding SE
OTC:DMPHF

Watchlist Manager
Dermapharm Holding SE Logo
Dermapharm Holding SE
OTC:DMPHF
Watchlist
Price: 39.56 USD
Market Cap: 2.1B USD

Relative Value

The Relative Value of one DMPHF stock under the Base Case scenario is hidden USD. Compared to the current market price of 39.56 USD, Dermapharm Holding SE 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.

DMPHF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
53
Median 3Y
1.8
Median 5Y
2
Industry
2.7
Forward
1.8
vs History
61
vs Industry
20
Median 3Y
18.8
Median 5Y
19.8
Industry
21.5
Forward
16.9
vs History
49
vs Industry
35
Median 3Y
8.9
Median 5Y
10
Industry
16.7
vs History
47
vs Industry
13
Median 3Y
12
Median 5Y
19
Industry
23
vs History
80
vs Industry
20
Median 3Y
3.5
Median 5Y
4
Industry
2.3
vs History
60
vs Industry
42
Median 3Y
2.4
Median 5Y
2.6
Industry
2.9
Forward
2.4
vs History
71
vs Industry
49
Median 3Y
3.7
Median 5Y
4.1
Industry
5.6
vs History
44
vs Industry
33
Median 3Y
9.2
Median 5Y
9.4
Industry
13.2
Forward
8.7
vs History
49
vs Industry
30
Median 3Y
13
Median 5Y
13.2
Industry
16.6
Forward
12.3
vs History
49
vs Industry
28
Median 3Y
12.7
Median 5Y
13.8
Industry
15.8
vs History
50
vs Industry
24
Median 3Y
15.9
Median 5Y
17.4
Industry
19
vs History
61
vs Industry
42
Median 3Y
1.5
Median 5Y
1.8
Industry
2

Multiples Across Competitors

DMPHF Competitors Multiples
Dermapharm Holding SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Dermapharm Holding SE
OTC:DMPHF
2.1B USD 1.8 18.1 9.5 13.3
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.2 55.7 37.3 40
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
500.9B USD 5.4 19.9 16.3 21.1
CH
Roche Holding AG
SIX:ROG
262B CHF 4.3 27.8 11.9 13.8
UK
AstraZeneca PLC
LSE:AZN
213.4B GBP 5 30.7 108.6 158.9
CH
Novartis AG
SIX:NOVN
211.1B CHF 4.8 18.6 11.8 15.2
US
Merck & Co Inc
NYSE:MRK
265.8B USD 4.1 14 9.9 11.8
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.6 14 9.8 11.3
IE
Endo International PLC
LSE:0Y5F
212.8B USD 91.8 -72.8 337 845
US
Pfizer Inc
NYSE:PFE
142.2B USD 2.3 14.5 7.4 10.1
P/E Multiple
Earnings Growth PEG
DE
Dermapharm Holding SE
OTC:DMPHF
Average P/E: 23.7
18.1
10%
1.8
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
19.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.7
37%
0.8
CH
Novartis AG
SIX:NOVN
18.6
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
14
3%
4.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -72.8 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.5
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Dermapharm Holding SE
OTC:DMPHF
Average EV/EBITDA: 400.5
9.5
5%
1.9
US
Eli Lilly and Co
NYSE:LLY
37.3
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.3
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.9
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.6
10%
10.9
CH
Novartis AG
SIX:NOVN
11.8
6%
2
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
9.8
1%
9.8
IE
E
Endo International PLC
LSE:0Y5F
337
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Dermapharm Holding SE
OTC:DMPHF
Average EV/EBIT: 1 713
13.3
5%
2.7
US
Eli Lilly and Co
NYSE:LLY
40
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.1
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.8
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.9
23%
6.9
CH
Novartis AG
SIX:NOVN
15.2
12%
1.3
US
Merck & Co Inc
NYSE:MRK
11.8
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
11.3
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
845
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
7%
1.4