I

IX Biopharma Ltd
SGX:42C

Watchlist Manager
IX Biopharma Ltd
SGX:42C
Watchlist
Price: 0.017 SGD Market Closed
Market Cap: 15.1m SGD

Relative Value

The Relative Value of one 42C stock under the Base Case scenario is 0.029 SGD. Compared to the current market price of 0.017 SGD, IX Biopharma Ltd is Undervalued by 42%.

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.

42C Relative Value
Base Case
0.029 SGD
Undervaluation 42%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
43
Median 3Y
6
Median 5Y
9.9
Industry
2.4
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-14.9
Industry
20.9
vs History
vs Industry
36
Median 3Y
-3.5
Median 5Y
-5.3
Industry
15.9
vs History
vs Industry
26
Median 3Y
-3.4
Median 5Y
-5.3
Industry
23.7
vs History
82
vs Industry
13
Median 3Y
4.8
Median 5Y
5.3
Industry
2
vs History
98
vs Industry
41
Median 3Y
5.3
Median 5Y
9
Industry
2.6
vs History
46
vs Industry
14
Median 3Y
15
Median 5Y
10.9
Industry
5
vs History
vs Industry
34
Median 3Y
-3.6
Median 5Y
-5.6
Industry
12.4
vs History
vs Industry
25
Median 3Y
-3.2
Median 5Y
-4.8
Industry
15.9
vs History
vs Industry
42
Median 3Y
-3.5
Median 5Y
-4.8
Industry
14.2
vs History
vs Industry
31
Median 3Y
-3.3
Median 5Y
-4.4
Industry
17.6
vs History
92
vs Industry
28
Median 3Y
3.5
Median 5Y
7
Industry
1.8

Multiples Across Competitors

42C Competitors Multiples
IX Biopharma Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
IX Biopharma Ltd
SGX:42C
15m SGD 2.1 -1.5 -2.4 -2.1
US
Eli Lilly and Co
NYSE:LLY
682.1B USD 13.9 61.4 33.1 36.2
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
367.4B USD 4.1 16.9 12.3 16.2
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.6 12.9 14.7
CH
Roche Holding AG
SIX:ROG
206.2B CHF 3.4 24.9 9.4 11
CH
Novartis AG
SIX:NOVN
181.8B CHF 4.1 17.1 10.1 13.6
UK
AstraZeneca PLC
LSE:AZN
160.9B GBP 3.9 27.8 130.6 196.9
US
Merck & Co Inc
NYSE:MRK
196.4B USD 3.1 11.3 8.4 10.2
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
116.8B EUR 1.3 9.2 5.1 6
P/E Multiple
Earnings Growth PEG
SG
I
IX Biopharma Ltd
SGX:42C
Average P/E: 23.5
Negative Multiple: -1.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
61.4
50%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.9
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.6
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.9
32%
0.8
CH
Novartis AG
SIX:NOVN
17.1
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.8
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.3
17%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.2
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
I
IX Biopharma Ltd
SGX:42C
Average EV/EBITDA: 433
Negative Multiple: -2.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
33.1
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.3
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.4
6%
1.6
CH
Novartis AG
SIX:NOVN
10.1
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.6
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.4
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.1
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
I
IX Biopharma Ltd
SGX:42C
Average EV/EBIT: 1 866.2
Negative Multiple: -2.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.2
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.2
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
14%
1.1
CH
Roche Holding AG
SIX:ROG
11
6%
1.8
CH
Novartis AG
SIX:NOVN
13.6
10%
1.4
UK
AstraZeneca PLC
LSE:AZN
196.9
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10.2
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
6
14%
0.4