Dr Reddy's Laboratories Ltd
SWB:RDDA

Watchlist Manager
Dr Reddy's Laboratories Ltd Logo
Dr Reddy's Laboratories Ltd
SWB:RDDA
Watchlist
Price: 11.6 EUR -0.85%
Market Cap: 1.9B EUR

Relative Value

The Relative Value of one RDDA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 11.6 EUR, Dr Reddy's Laboratories Ltd 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.

RDDA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
36
Median 3Y
3.2
Median 5Y
2.9
Industry
2.6
Forward
2.9
vs History
36
vs Industry
26
Median 3Y
18.1
Median 5Y
16.9
Industry
21.4
Forward
18.9
vs History
33
vs Industry
15
Median 3Y
17.7
Median 5Y
12.5
Industry
16.4
vs History
9
vs Industry
18
Median 3Y
31.9
Median 5Y
23.8
Industry
22.8
vs History
52
vs Industry
23
Median 3Y
3.3
Median 5Y
2.9
Industry
2.2
vs History
42
vs Industry
38
Median 3Y
3
Median 5Y
2.8
Industry
2.9
Forward
2.7
vs History
41
vs Industry
47
Median 3Y
4.4
Median 5Y
4
Industry
5.5
vs History
33
vs Industry
30
Median 3Y
11.3
Median 5Y
10.4
Industry
13
Forward
11.3
vs History
19
vs Industry
31
Median 3Y
13.9
Median 5Y
12.7
Industry
16.5
Forward
14.7
vs History
33
vs Industry
16
Median 3Y
16.7
Median 5Y
11.6
Industry
15.6
vs History
28
vs Industry
4
Median 3Y
51.8
Median 5Y
17
Industry
18.7
vs History
50
vs Industry
30
Median 3Y
2.7
Median 5Y
2.3
Industry
1.9

Multiples Across Competitors

RDDA Competitors Multiples
Dr Reddy's Laboratories Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Dr Reddy's Laboratories Ltd
SWB:RDDA
1T EUR 2.9 17.4 10.9 14
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
269.9B CHF 4.4 28.6 12.2 14.2
UK
AstraZeneca PLC
LSE:AZN
220.1B GBP 5.1 31.5 108.7 159.1
CH
Novartis AG
SIX:NOVN
218.2B CHF 4.9 19 12 15.5
US
Merck & Co Inc
NYSE:MRK
270.1B USD 4.2 14.2 10.1 11.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.1 15.6 10.9 12.6
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
IN
Dr Reddy's Laboratories Ltd
SWB:RDDA
Average P/E: 24.2
17.4
-2%
N/A
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
31.5
37%
0.9
CH
Novartis AG
SIX:NOVN
19
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.2
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
15.6
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
IN
Dr Reddy's Laboratories Ltd
SWB:RDDA
Average EV/EBITDA: 401.1
10.9
0%
N/A
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
108.7
10%
10.9
CH
Novartis AG
SIX:NOVN
12
6%
2
US
Merck & Co Inc
NYSE:MRK
10.1
6%
1.7
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
IN
Dr Reddy's Laboratories Ltd
SWB:RDDA
Average EV/EBIT: 1 713.7
14
-2%
N/A
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
159.1
23%
6.9
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
US
Merck & Co Inc
NYSE:MRK
11.9
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.6
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