Orexo AB banner

Relative Value

The Relative Value of one ORX stock under the Base Case scenario is hidden SEK. Compared to the current market price of 29.8 SEK, Orexo AB is hidden .

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.

ORX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

ORX Competitors Multiples
Orexo 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
Orexo AB
STO:ORX
1B SEK 1.9 -5.1 95.1 -9.6
US
Eli Lilly and Co
NYSE:LLY
991B USD 15 47.5 32 34
US
Johnson & Johnson
NYSE:JNJ
577.2B USD 6.1 21.4 14.9 18.2
CH
Roche Holding AG
SIX:ROG
279.8B CHF 4.5 29.7 12.6 14.6
CH
Novartis AG
SIX:NOVN
231.7B CHF 5.3 21.3 13.2 16.9
UK
AstraZeneca PLC
LSE:AZN
220.7B GBP 5.2 32.4 15.4 22.6
US
Merck & Co Inc
NYSE:MRK
293B USD 4.5 15.9 10 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.5 13.6 9.9 11.6
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
US
Pfizer Inc
NYSE:PFE
154.8B USD 2.5 20 7.5 10
US
Bristol-Myers Squibb Co
NYSE:BMY
124.6B USD 2.6 17.5 6.8 8.8
P/E Multiple
Earnings Growth PEG
SE
Orexo AB
STO:ORX
Average P/E: 24.4
Negative Multiple: -5.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
47.5
28%
1.7
US
Johnson & Johnson
NYSE:JNJ
21.4
7%
3.1
CH
Roche Holding AG
SIX:ROG
29.7
29%
1
CH
Novartis AG
SIX:NOVN
21.3
15%
1.4
UK
AstraZeneca PLC
LSE:AZN
32.4
38%
0.9
US
Merck & Co Inc
NYSE:MRK
15.9
14%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
13.6
7%
1.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
20
26%
0.8
US
Bristol-Myers Squibb Co
NYSE:BMY
17.5
17%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Orexo AB
STO:ORX
Average EV/EBITDA: 50
95.1
-20%
N/A
US
Eli Lilly and Co
NYSE:LLY
32
18%
1.8
US
Johnson & Johnson
NYSE:JNJ
14.9
2%
7.4
CH
Roche Holding AG
SIX:ROG
12.6
5%
2.5
CH
Novartis AG
SIX:NOVN
13.2
9%
1.5
UK
AstraZeneca PLC
LSE:AZN
15.4
10%
1.5
US
Merck & Co Inc
NYSE:MRK
10
7%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
9.9
7%
1.4
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
6.8
-13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Orexo AB
STO:ORX
Average EV/EBIT: 98.4
Negative Multiple: -9.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
34
17%
2
US
Johnson & Johnson
NYSE:JNJ
18.2
6%
3
CH
Roche Holding AG
SIX:ROG
14.6
6%
2.4
CH
Novartis AG
SIX:NOVN
16.9
12%
1.4
UK
AstraZeneca PLC
LSE:AZN
22.6
23%
1
US
Merck & Co Inc
NYSE:MRK
11.7
6%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
11.6
8%
1.5
IE
E
Endo International PLC
LSE:0Y5F
835.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10
-1%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.8
-6%
N/A