Idorsia Ltd
SIX:IDIA

Watchlist Manager
Idorsia Ltd Logo
Idorsia Ltd
SIX:IDIA
Watchlist
Price: 1.9 CHF -1.55% Market Closed
Market Cap: 427.1m CHF
Have any thoughts about
Idorsia Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one IDIA stock under the Base Case scenario is 12.42 CHF. Compared to the current market price of 1.9 CHF, Idorsia Ltd is Undervalued by 85%.

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.

IDIA Relative Value
Base Case
12.42 CHF
Undervaluation 85%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
84
vs Industry
76
Median 3Y
4.5
Median 5Y
59.6
Industry
7
Forward
2.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-4
Industry
22.7
Forward
-2.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-3.5
Industry
19.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-3.2
Industry
22.6
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-0.4
Industry
2.6
More Details
8.2
EV/S
EV/S
Enterprise Value to Sales
8.2
vs History
82
vs Industry
37
Median 3Y
13.8
Median 5Y
68.5
Industry
7.3
Forward
6.5
More Details
10.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
10.4
vs History
33
vs Industry
32
Median 3Y
13.3
Median 5Y
8.4
Industry
9.4
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-4.8
Industry
4.6
Forward
-7.1
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-4.6
Industry
4.5
Forward
-6.4
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-4.3
Industry
5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-3
Median 5Y
-4.1
Industry
3.7
More Details
3.7
EV/IC
EV/IC
Enterprise Value to IC
3.7
vs History
63
vs Industry
39
Median 3Y
3.7
Median 5Y
8.7
Industry
4.9
More Details

Multiples Across Competitors

IDIA Competitors Multiples
Idorsia Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Idorsia Ltd
SIX:IDIA
427.1m CHF 2.6 -1.9 -5.3 -5
FR
Pharnext SCA
OTC:PNEXF
6T USD 34 464 600.3 -163 805.1 -198 911.7 -196 641.9
US
Abbvie Inc
NYSE:ABBV
327.3B USD 5.7 78.8 15 22.2
US
Amgen Inc
NASDAQ:AMGN
155.6B USD 4.6 26.2 14.2 23.3
US
Gilead Sciences Inc
NASDAQ:GILD
135.1B USD 4.7 22.6 9.9 13.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
113.3B USD 10.2 -114.6 24.3 25.5
US
Epizyme Inc
F:EPE
94.1B EUR 2 044.1 -521.6 -568 -552.8
AU
CSL Ltd
ASX:CSL
116.3B AUD 4.9 27.3 16.9 21.1
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
55.2B USD 3.9 12.3 10.9 12.2
US
Seagen Inc
F:SGT
39.3B EUR 19.7 -60.4 -65.1 -58.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
40.4B USD 17.2 -149.6 -670.3 -335.9
P/S Multiple
Revenue Growth P/S to Growth
CH
Idorsia Ltd
SIX:IDIA
Average P/S: 3 133 338
2.6
53%
0
FR
Pharnext SCA
OTC:PNEXF
34 464 600.3
N/A N/A
US
Abbvie Inc
NYSE:ABBV
5.7
8%
0.7
US
Amgen Inc
NASDAQ:AMGN
4.6
4%
1.1
US
Gilead Sciences Inc
NASDAQ:GILD
4.7
3%
1.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
10.2
10%
1
US
E
Epizyme Inc
F:EPE
2 044.1
N/A N/A
AU
CSL Ltd
ASX:CSL
4.9
7%
0.7
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
3.9
4%
1
US
S
Seagen Inc
F:SGT
19.7
30%
0.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
17.2
29%
0.6
P/E Multiple
Earnings Growth PEG
CH
Idorsia Ltd
SIX:IDIA
Average P/E: 33.4
Negative Multiple: -1.9 		N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -163 805.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
78.8
88%
0.9
US
Amgen Inc
NASDAQ:AMGN
26.2
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
22.6
188%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
Negative Multiple: -114.6 N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -521.6 N/A N/A
AU
CSL Ltd
ASX:CSL
27.3
16%
1.7
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
12.3
7%
1.8
US
S
Seagen Inc
F:SGT
Negative Multiple: -60.4 N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -149.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Idorsia Ltd
SIX:IDIA
Average EV/EBITDA: 15.2
Negative Multiple: -5.3 		N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -198 911.7 N/A N/A
US
Abbvie Inc
NYSE:ABBV
15
13%
1.2
US
Amgen Inc
NASDAQ:AMGN
14.2
17%
0.8
US
Gilead Sciences Inc
NASDAQ:GILD
9.9
6%
1.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.3
17%
1.4
US
E
Epizyme Inc
F:EPE
Negative Multiple: -568 N/A N/A
AU
CSL Ltd
ASX:CSL
16.9
11%
1.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
10.9
11%
1
US
S
Seagen Inc
F:SGT
Negative Multiple: -65.1 N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -670.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Idorsia Ltd
SIX:IDIA
Average EV/EBIT: 19.7
Negative Multiple: -5 		N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -196 641.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.2
29%
0.8
US
Amgen Inc
NASDAQ:AMGN
23.3
32%
0.7
US
Gilead Sciences Inc
NASDAQ:GILD
13.6
11%
1.2
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
25.5
17%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -552.8 N/A N/A
AU
CSL Ltd
ASX:CSL
21.1
14%
1.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
12.2
11%
1.1
US
S
Seagen Inc
F:SGT
Negative Multiple: -58.7 N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -335.9 N/A N/A

See Also

Summary
IDIA intrinsic value, competitors valuation, and company profile.
DCF Valuation
IDIA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IDIA stock valuation using valuation multiples.
Wall Street Estimates
IDIA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
IDIA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 263,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.