PharmaBlock Sciences Nanjing Inc
SZSE:300725

Watchlist Manager
PharmaBlock Sciences Nanjing Inc Logo
PharmaBlock Sciences Nanjing Inc
SZSE:300725
Watchlist
Price: 32.55 CNY 0.37%
Market Cap: 6.5B CNY

Relative Value

The Relative Value of one PharmaBlock Sciences Nanjing Inc stock under the Base Case scenario is 38.59 CNY. Compared to the current market price of 32.55 CNY, PharmaBlock Sciences Nanjing Inc is Undervalued by 16%.

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.

Relative Value
Base Case
38.59 CNY
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
28
Median 3Y
5.2
Median 5Y
10.8
Industry
2.4
Forward
3.1
vs History
84
vs Industry
11
Median 3Y
37.1
Median 5Y
46.8
Industry
20.5
Forward
25.7
vs History
96
vs Industry
18
Median 3Y
31.8
Median 5Y
68.3
Industry
15.6
vs History
39
vs Industry
32
Median 3Y
7.3
Median 5Y
10.8
Industry
23.1
vs History
88
vs Industry
31
Median 3Y
3.1
Median 5Y
6.3
Industry
2
vs History
90
vs Industry
25
Median 3Y
5.4
Median 5Y
11.1
Industry
2.5
Forward
3.1
vs History
82
vs Industry
16
Median 3Y
13.3
Median 5Y
24
Industry
4.9
vs History
84
vs Industry
8
Median 3Y
40.6
Median 5Y
57.9
Industry
12.3
Forward
14.1
vs History
84
vs Industry
10
Median 3Y
40.6
Median 5Y
57.9
Industry
15.5
vs History
96
vs Industry
16
Median 3Y
32.4
Median 5Y
68.1
Industry
14.1
vs History
49
vs Industry
12
Median 3Y
-32.4
Median 5Y
17.4
Industry
17.5
vs History
80
vs Industry
35
Median 3Y
2.5
Median 5Y
5.6
Industry
1.8

Multiples Across Competitors

Competitors Multiples
PharmaBlock Sciences Nanjing Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
PharmaBlock Sciences Nanjing Inc
SZSE:300725
6.5B CNY 3.7 31.5 28.9 28.9
US
Eli Lilly and Co
NYSE:LLY
707.1B USD 14.4 63.7 34.3 37.4
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
357.1B USD 4 16.4 12 15.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.9T DKK 6.7 19.3 12.7 14.5
CH
Roche Holding AG
SIX:ROG
206B CHF 3.4 24.9 9.4 10.9
CH
Novartis AG
SIX:NOVN
176.5B CHF 3.9 16.3 9.7 13
UK
AstraZeneca PLC
LSE:AZN
157.8B GBP 3.8 27 131.5 198.3
US
Merck & Co Inc
NYSE:MRK
192.8B USD 3 11.1 8.3 10
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
130B USD 2.1 16.5 7.2 10.1
P/E Multiple
Earnings Growth PEG
CN
PharmaBlock Sciences Nanjing Inc
SZSE:300725
Average P/E: 25.2
31.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
63.7
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.4
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.3
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.9
32%
0.8
CH
Novartis AG
SIX:NOVN
16.3
17%
1
UK
AstraZeneca PLC
LSE:AZN
27
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.1
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.5
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
PharmaBlock Sciences Nanjing Inc
SZSE:300725
Average EV/EBITDA: 396.5
28.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
34.3
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.7
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.4
6%
1.6
CH
Novartis AG
SIX:NOVN
9.7
5%
1.9
UK
AstraZeneca PLC
LSE:AZN
131.5
9%
14.6
US
Merck & Co Inc
NYSE:MRK
8.3
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.2
2%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
PharmaBlock Sciences Nanjing Inc
SZSE:300725
Average EV/EBIT: 1 699.7
28.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37.4
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
15.7
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
14.5
14%
1
CH
Roche Holding AG
SIX:ROG
10.9
6%
1.8
CH
Novartis AG
SIX:NOVN
13
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
198.3
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
10%
1