E

Euroapi SAS
PAR:EAPI

Watchlist Manager
Euroapi SAS
PAR:EAPI
Watchlist
Price: 2.966 EUR -2.11% Market Closed
Market Cap: 283.5m EUR

Relative Value

The Relative Value of one EAPI stock under the Base Case scenario is 7.509 EUR. Compared to the current market price of 2.966 EUR, Euroapi SAS is Undervalued by 61%.

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.

EAPI Relative Value
Base Case
7.509 EUR
Undervaluation 61%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
88
Median 3Y
0.4
Median 5Y
0.4
Industry
2.5
Forward
0.3
vs History
vs Industry
37
Median 3Y
-2.1
Median 5Y
-2.1
Industry
21.1
Forward
-14.5
vs History
64
vs Industry
52
Median 3Y
3.4
Median 5Y
3.4
Industry
16.2
vs History
vs Industry
25
Median 3Y
-7.6
Median 5Y
-7.6
Industry
23.7
vs History
76
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
2.1
vs History
66
vs Industry
89
Median 3Y
0.6
Median 5Y
0.6
Industry
2.6
Forward
0.3
vs History
66
vs Industry
73
Median 3Y
3.3
Median 5Y
3.3
Industry
5.1
vs History
35
vs Industry
49
Median 3Y
2.5
Median 5Y
2.5
Industry
12.4
Forward
3.8
vs History
vs Industry
3
Median 3Y
40.1
Median 5Y
40.1
Industry
15.7
Forward
-5.5
vs History
66
vs Industry
52
Median 3Y
5
Median 5Y
5
Industry
14.4
vs History
5
vs Industry
25
Median 3Y
-8.5
Median 5Y
-8.5
Industry
17.1
vs History
82
vs Industry
82
Median 3Y
0.4
Median 5Y
0.4
Industry
1.8

Multiples Across Competitors

EAPI Competitors Multiples
Euroapi SAS Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Euroapi SAS
PAR:EAPI
282.4m EUR 0.3 -2.2 4 -32.1
US
Eli Lilly and Co
NYSE:LLY
732.8B USD 15 66 35.5 38.7
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
361.5B USD 4 16.6 12.1 15.9
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.6 19.1 13.2 15.1
CH
Roche Holding AG
SIX:ROG
206.7B CHF 3.4 25 9.4 11
CH
Novartis AG
SIX:NOVN
186.1B CHF 4.3 17.7 10.4 14
UK
AstraZeneca PLC
LSE:AZN
161.2B GBP 3.9 27.9 130.6 197
US
Merck & Co Inc
NYSE:MRK
199.3B USD 3.1 11.4 8.5 10.3
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
136B USD 2.2 17.2 7.4 10.5
P/E Multiple
Earnings Growth PEG
FR
E
Euroapi SAS
PAR:EAPI
Average P/E: 25.1
Negative Multiple: -2.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
66
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.6
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.1
18%
1.1
CH
Roche Holding AG
SIX:ROG
25
32%
0.8
CH
Novartis AG
SIX:NOVN
17.7
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.9
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.4
17%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.2
30%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
E
Euroapi SAS
PAR:EAPI
Average EV/EBITDA: 394.4
4
22%
0.2
US
Eli Lilly and Co
NYSE:LLY
35.5
30%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.1
7%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
13.2
13%
1
CH
Roche Holding AG
SIX:ROG
9.4
5%
1.9
CH
Novartis AG
SIX:NOVN
10.4
5%
2.1
UK
AstraZeneca PLC
LSE:AZN
130.6
10%
13.1
US
Merck & Co Inc
NYSE:MRK
8.5
8%
1.1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
2%
3.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
E
Euroapi SAS
PAR:EAPI
Average EV/EBIT: 1 867
Negative Multiple: -32.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.7
32%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
15.9
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
15.1
14%
1.1
CH
Roche Holding AG
SIX:ROG
11
6%
1.8
CH
Novartis AG
SIX:NOVN
14
10%
1.4
UK
AstraZeneca PLC
LSE:AZN
197
23%
8.6
US
Merck & Co Inc
NYSE:MRK
10.3
11%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.5
10%
1