Elanco Animal Health Inc
SWB:5EA

Watchlist Manager
Elanco Animal Health Inc Logo
Elanco Animal Health Inc
SWB:5EA
Watchlist
Price: 19.518 EUR -3.61% Market Closed
Market Cap: 16.3B EUR

Relative Value

The Relative Value of one 5EA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 19.518 EUR, Elanco Animal Health Inc 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.

5EA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
67
Median 3Y
1.5
Median 5Y
1.7
Industry
2.6
Forward
2.4
vs History
0
vs Industry
30
Median 3Y
-5
Median 5Y
-21.4
Industry
21.4
Forward
23.9
vs History
33
vs Industry
39
Median 3Y
13.8
Median 5Y
13.8
Industry
16.4
vs History
vs Industry
1
Median 3Y
-5.4
Median 5Y
4.2
Industry
22.8
vs History
15
vs Industry
64
Median 3Y
1
Median 5Y
1.2
Industry
2.2
vs History
30
vs Industry
49
Median 3Y
2.5
Median 5Y
2.8
Industry
2.9
Forward
3.1
vs History
30
vs Industry
52
Median 3Y
4.5
Median 5Y
5.1
Industry
5.5
vs History
25
vs Industry
33
Median 3Y
11.4
Median 5Y
12.8
Industry
13
Forward
16.1
vs History
11
vs Industry
12
Median 3Y
39
Median 5Y
39
Industry
16.5
Forward
20.8
vs History
44
vs Industry
25
Median 3Y
23.4
Median 5Y
23.4
Industry
15.6
vs History
25
vs Industry
20
Median 3Y
31.1
Median 5Y
29.6
Industry
18.7
vs History
17
vs Industry
65
Median 3Y
0.8
Median 5Y
0.9
Industry
1.9

Multiples Across Competitors

5EA Competitors Multiples
Elanco Animal Health Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Elanco Animal Health Inc
SWB:5EA
11.3B EUR 2.5 315.2 16.3 61.4
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.6 56.9 38.1 40.9
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
499.3B USD 5.4 19.9 16.3 21.1
CH
Roche Holding AG
SIX:ROG
269.3B CHF 4.4 28.6 12.2 14.2
UK
AstraZeneca PLC
LSE:AZN
220.6B GBP 5.1 31.6 108.8 159.2
US
Merck & Co Inc
NYSE:MRK
270.1B USD 4.2 14.2 10.1 11.9
CH
Novartis AG
SIX:NOVN
218B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.2 15.7 10.9 12.7
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.7B USD 2.3 14.6 7.5 10.2
P/E Multiple
Earnings Growth PEG
US
Elanco Animal Health Inc
SWB:5EA
Average P/E: 57.3
315.2
20%
15.8
US
Eli Lilly and Co
NYSE:LLY
56.9
54%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.6
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.6
37%
0.9
US
Merck & Co Inc
NYSE:MRK
14.2
15%
0.9
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
15.7
3%
5.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Elanco Animal Health Inc
SWB:5EA
Average EV/EBITDA: 401.5
16.3
6%
2.7
US
Eli Lilly and Co
NYSE:LLY
38.1
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.3
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.1
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
10.9
1%
10.9
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Elanco Animal Health Inc
SWB:5EA
Average EV/EBIT: 1 718.1
61.4
51%
1.2
US
Eli Lilly and Co
NYSE:LLY
40.9
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.1
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.2
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
US
Merck & Co Inc
NYSE:MRK
11.9
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
12.7
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5