Tibet Duo Rui Pharmaceutical Co Ltd banner
T

Tibet Duo Rui Pharmaceutical Co Ltd
SZSE:301075

Watchlist Manager
Tibet Duo Rui Pharmaceutical Co Ltd
SZSE:301075
Watchlist
Price: 63.3 CNY -1.05%
Market Cap: ¥5.1B

Multiples-Based Value

The Multiples-Based Value of one Tibet Duo Rui Pharmaceutical Co Ltd stock under the Base Case scenario is 8.43 CNY. Compared to the current market price of 63.3 CNY, Tibet Duo Rui Pharmaceutical Co Ltd is Overvalued by 87%.

Multiples-Based 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.

Multiples-Based Value
Base Case
8.43 CNY
Overvaluation 87%
Multiples-Based Value
Price ¥63.3
T
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Tibet Duo Rui Pharmaceutical Co 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
CN
Tibet Duo Rui Pharmaceutical Co Ltd
SZSE:301075
5B CNY 28.2 -39.9 -33.1 -33.1
US
Eli Lilly and Co
NYSE:LLY
902.5B USD 13.8 43.7 29.5 31.5
US
Johnson & Johnson
NYSE:JNJ
581.1B USD 6.2 21.7 15.1 18.5
UK
AstraZeneca PLC
LSE:AZN
236.9B GBP 5.3 30.7 16.9 23.9
CH
Roche Holding AG
SIX:ROG
248.4B CHF 4.1 19.4 11.5 13
US
Merck & Co Inc
NYSE:MRK
303.6B USD 4.7 16.6 10.3 12.5
CH
Novartis AG
SIX:NOVN
232.5B CHF 5.2 20.9 12.9 16.6
IE
Endo International PLC
LSE:0Y5F
244.4B USD 105.4 -83.6 386.8 970
DK
Novo Nordisk A/S
CSE:NOVO B
1.1T DKK 3.4 10.3 7.7 9
US
Pfizer Inc
NYSE:PFE
154.8B USD 2.5 19.9 7.7 10.2
US
Bristol-Myers Squibb Co
NYSE:BMY
119.7B USD 2.5 17 7.2 8.8
P/E Multiple
Earnings Growth PEG
CN
T
Tibet Duo Rui Pharmaceutical Co Ltd
SZSE:301075
Average P/E: 22.3
Negative Multiple: -39.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
43.7
32%
1.4
US
Johnson & Johnson
NYSE:JNJ
21.7
7%
3.1
UK
AstraZeneca PLC
LSE:AZN
30.7
26%
1.2
CH
Roche Holding AG
SIX:ROG
19.4
14%
1.4
US
Merck & Co Inc
NYSE:MRK
16.6
14%
1.2
CH
Novartis AG
SIX:NOVN
20.9
14%
1.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -83.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.3
1%
10.3
US
Pfizer Inc
NYSE:PFE
19.9
22%
0.9
US
Bristol-Myers Squibb Co
NYSE:BMY
17
16%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
T
Tibet Duo Rui Pharmaceutical Co Ltd
SZSE:301075
Average EV/EBITDA: 50.6
Negative Multiple: -33.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
29.5
22%
1.3
US
Johnson & Johnson
NYSE:JNJ
15.1
2%
7.5
UK
AstraZeneca PLC
LSE:AZN
16.9
13%
1.3
CH
Roche Holding AG
SIX:ROG
11.5
6%
1.9
US
Merck & Co Inc
NYSE:MRK
10.3
3%
3.4
CH
Novartis AG
SIX:NOVN
12.9
5%
2.6
IE
E
Endo International PLC
LSE:0Y5F
386.8
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
7.7
1%
7.7
US
Pfizer Inc
NYSE:PFE
7.7
-9%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
7.2
-10%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
T
Tibet Duo Rui Pharmaceutical Co Ltd
SZSE:301075
Average EV/EBIT: 111.4
Negative Multiple: -33.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
31.5
22%
1.4
US
Johnson & Johnson
NYSE:JNJ
18.5
6%
3.1
UK
AstraZeneca PLC
LSE:AZN
23.9
21%
1.1
CH
Roche Holding AG
SIX:ROG
13
6%
2.2
US
Merck & Co Inc
NYSE:MRK
12.5
6%
2.1
CH
Novartis AG
SIX:NOVN
16.6
9%
1.8
IE
E
Endo International PLC
LSE:0Y5F
970
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9
2%
4.5
US
Pfizer Inc
NYSE:PFE
10.2
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.8
-7%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett