S

Swedencare AB (publ)
OTC:SWDCF

Watchlist Manager
Swedencare AB (publ)
OTC:SWDCF
Watchlist
Price: 3.87 USD Market Closed
Market Cap: 614.3m USD

Relative Value

The Relative Value of one SWDCF stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.87 USD, Swedencare AB (publ) 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.

SWDCF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

SWDCF Competitors Multiples
Swedencare AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Swedencare AB (publ)
OTC:SWDCF
5.6B USD 2 86.8 14.5 40.9
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.1 55.3 37.1 39.7
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 5.8 -157.8 0.4 1.9
US
Johnson & Johnson
NYSE:JNJ
519.1B USD 5.6 20.7 16.9 21.9
CH
Roche Holding AG
SIX:ROG
274.5B CHF 4.4 29 12.4 14.4
CH
Novartis AG
SIX:NOVN
219.7B CHF 5 19.4 15.5 20
UK
AstraZeneca PLC
LSE:AZN
206.8B GBP 0 0.3 0 0
US
Merck & Co Inc
NYSE:MRK
277.1B USD 4.3 14.6 10.3 12.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.2 15.9 11.1 12.9
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
146.2B USD 2.3 14.9 7.6 10.3
P/E Multiple
Earnings Growth PEG
SE
S
Swedencare AB (publ)
OTC:SWDCF
Average P/E: 28.5
86.8
54%
1.6
US
Eli Lilly and Co
NYSE:LLY
55.3
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -157.8 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.7
29%
0.7
CH
Roche Holding AG
SIX:ROG
29
29%
1
CH
Novartis AG
SIX:NOVN
19.4
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
0.3
37%
0
US
Merck & Co Inc
NYSE:MRK
14.6
15%
1
DK
Novo Nordisk A/S
CSE:NOVO B
15.9
3%
5.3
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.9
27%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
S
Swedencare AB (publ)
OTC:SWDCF
Average EV/EBITDA: 42.8
14.5
16%
0.9
US
Eli Lilly and Co
NYSE:LLY
37.1
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
0.4
36%
0
US
Johnson & Johnson
NYSE:JNJ
16.9
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.4
5%
2.5
CH
Novartis AG
SIX:NOVN
15.5
6%
2.6
UK
AstraZeneca PLC
LSE:AZN
0
10%
0
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
0%
N/A