Virbac SA
PAR:VIRP

Watchlist Manager
Virbac SA Logo
Virbac SA
PAR:VIRP
Watchlist
Price: 368 EUR -0.27% Market Closed
Market Cap: 3.1B EUR

Relative Value

The Relative Value of one VIRP stock under the Base Case scenario is 431.7 EUR. Compared to the current market price of 368 EUR, Virbac SA is Undervalued by 15%.

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.

VIRP Relative Value
Base Case
431.7 EUR
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
54
Median 3Y
1.9
Median 5Y
2
Industry
2.6
Forward
2.1
vs History
87
vs Industry
27
Median 3Y
19.1
Median 5Y
19.2
Industry
21.8
Forward
19.3
vs History
65
vs Industry
31
Median 3Y
17
Median 5Y
18.8
Industry
16.7
vs History
0
vs Industry
33
Median 3Y
30.4
Median 5Y
30.1
Industry
22.7
vs History
57
vs Industry
30
Median 3Y
2.7
Median 5Y
3
Industry
2.3
vs History
74
vs Industry
52
Median 3Y
1.9
Median 5Y
2
Industry
2.9
Forward
2.1
vs History
68
vs Industry
61
Median 3Y
3.4
Median 5Y
3.9
Industry
5.5
vs History
87
vs Industry
33
Median 3Y
9.6
Median 5Y
10.4
Industry
13
Forward
10.7
vs History
85
vs Industry
33
Median 3Y
12.2
Median 5Y
13.1
Industry
16.6
Forward
13.5
vs History
53
vs Industry
31
Median 3Y
16.2
Median 5Y
17.9
Industry
15.8
vs History
39
vs Industry
22
Median 3Y
31.1
Median 5Y
33.2
Industry
19.1
vs History
53
vs Industry
38
Median 3Y
2
Median 5Y
2.2
Industry
1.9

Multiples Across Competitors

VIRP Competitors Multiples
Virbac SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Virbac SA
PAR:VIRP
3.1B EUR 1.7 6.5 5.2 5.8
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.1 55.2 37.1 39.7
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
497.9B USD 5.4 19.8 16.2 21
CH
Roche Holding AG
SIX:ROG
244.7B CHF 4 26 11.7 13.2
UK
AstraZeneca PLC
LSE:AZN
216.7B GBP 4.9 30.5 108.5 158.8
US
Merck & Co Inc
NYSE:MRK
260.7B USD 4.1 13.7 9.7 11.6
CH
Novartis AG
SIX:NOVN
200.5B CHF 4.5 17.3 11 14.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.5 13.6 9.5 11
IE
Endo International PLC
LSE:0Y5F
202B USD 87.1 -69.1 320.4 803.4
US
Pfizer Inc
NYSE:PFE
146.4B USD 2.3 14.9 7.6 10.3
P/E Multiple
Earnings Growth PEG
FR
Virbac SA
PAR:VIRP
Average P/E: 22
6.5
11%
0.6
US
Eli Lilly and Co
NYSE:LLY
55.2
50%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.8
29%
0.7
CH
Roche Holding AG
SIX:ROG
26
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30.5
38%
0.8
US
Merck & Co Inc
NYSE:MRK
13.7
15%
0.9
CH
Novartis AG
SIX:NOVN
17.3
18%
1
DK
Novo Nordisk A/S
CSE:NOVO B
13.6
7%
1.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -69.1 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.9
31%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Virbac SA
PAR:VIRP
Average EV/EBITDA: 398.5
5.2
6%
0.9
US
Eli Lilly and Co
NYSE:LLY
37.1
30%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.2
8%
2
CH
Roche Holding AG
SIX:ROG
11.7
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
108.5
10%
10.9
US
Merck & Co Inc
NYSE:MRK
9.7
7%
1.4
CH
Novartis AG
SIX:NOVN
11
6%
1.8
DK
Novo Nordisk A/S
CSE:NOVO B
9.5
6%
1.6
IE
E
Endo International PLC
LSE:0Y5F
320.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
1%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Virbac SA
PAR:VIRP
Average EV/EBIT: 1 708.3
5.8
6%
1
US
Eli Lilly and Co
NYSE:LLY
39.7
33%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21
14%
1.5
CH
Roche Holding AG
SIX:ROG
13.2
6%
2.2
UK
AstraZeneca PLC
LSE:AZN
158.8
22%
7.2
US
Merck & Co Inc
NYSE:MRK
11.6
9%
1.3
CH
Novartis AG
SIX:NOVN
14.2
12%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
11
6%
1.8
IE
E
Endo International PLC
LSE:0Y5F
803.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
10%
1