N

NextCell Pharma AB
STO:NXTCL

Watchlist Manager
NextCell Pharma AB
STO:NXTCL
Watchlist
Price: 1.498 SEK 3.45% Market Closed
Market Cap: 166.9m SEK

Relative Value

The Relative Value of one NXTCL stock under the Base Case scenario is 0.997 SEK. Compared to the current market price of 1.498 SEK, NextCell Pharma AB is Overvalued by 33%.

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.

NXTCL Relative Value
Base Case
0.997 SEK
Overvaluation 33%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

NXTCL Competitors Multiples
NextCell Pharma AB 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
NextCell Pharma AB
STO:NXTCL
161.3m SEK 17.2 -5.4 -3.8 -3.6
FR
Pharnext SCA
OTC:PNEXF
6T USD 33 960 685.5 -161 410.1 -167 132.1 -165 224.9
US
Abbvie Inc
NYSE:ABBV
385.9B USD 6.5 164.4 16 22.7
US
Amgen Inc
NASDAQ:AMGN
187.6B USD 5.2 26.7 19.1 19.1
US
Gilead Sciences Inc
NASDAQ:GILD
163.7B USD 5.6 20.2 13.6 13.6
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
119.4B USD 10.2 32.6 24 25
US
Epizyme Inc
F:EPE
94.1B EUR 2 074.4 -529.3 -676 -657.9
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
79.7B USD 5.6 17.4 16.5 18.8
AU
CSL Ltd
ASX:CSL
86.4B AUD 3.8 19.5 8.8 11
NL
argenx SE
XBRU:ARGX
42.7B EUR 13.9 32.6 66 67.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
48.8B USD 15.2 1 117.8 150.6 182.7
P/S Multiple
Revenue Growth P/S to Growth
SE
N
NextCell Pharma AB
STO:NXTCL
Average P/S: 3 087 531.2
17.2
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
33 960 685.5
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.5
9%
0.7
US
Amgen Inc
NASDAQ:AMGN
5.2
5%
1
US
Gilead Sciences Inc
NASDAQ:GILD
5.6
4%
1.4
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
10.2
10%
1
US
E
Epizyme Inc
F:EPE
2 074.4
N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
5.6
6%
0.9
AU
CSL Ltd
ASX:CSL
3.8
5%
0.8
NL
argenx SE
XBRU:ARGX
13.9
49%
0.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
15.2
46%
0.3
P/E Multiple
Earnings Growth PEG
SE
N
NextCell Pharma AB
STO:NXTCL
Average P/E: 178.9
Negative Multiple: -5.4
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -161 410.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
164.4
89%
1.8
US
Amgen Inc
NASDAQ:AMGN
26.7
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
20.2
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
32.6
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -529.3 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.4
10%
1.7
AU
CSL Ltd
ASX:CSL
19.5
11%
1.8
NL
argenx SE
XBRU:ARGX
32.6
40%
0.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 117.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
N
NextCell Pharma AB
STO:NXTCL
Average EV/EBITDA: 39.3
Negative Multiple: -3.8
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -167 132.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
19.1
11%
1.7
US
Gilead Sciences Inc
NASDAQ:GILD
13.6
7%
1.9
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -676 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.5
11%
1.5
AU
CSL Ltd
ASX:CSL
8.8
8%
1.1
NL
argenx SE
XBRU:ARGX
66
810%
0.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
150.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
N
NextCell Pharma AB
STO:NXTCL
Average EV/EBIT: 45.1
Negative Multiple: -3.6
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -165 224.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.7
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
19.1
20%
1
US
Gilead Sciences Inc
NASDAQ:GILD
13.6
12%
1.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
25
16%
1.6
US
E
Epizyme Inc
F:EPE
Negative Multiple: -657.9 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.8
13%
1.4
AU
CSL Ltd
ASX:CSL
11
11%
1
NL
argenx SE
XBRU:ARGX
67.8
N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
182.7
N/A N/A