Teva Pharmaceutical Industries Ltd
TASE:TEVA

Watchlist Manager
Teva Pharmaceutical Industries Ltd Logo
Teva Pharmaceutical Industries Ltd
TASE:TEVA
Watchlist
Price: 9 672 ILS -2.82% Market Closed
Market Cap: 108.9B ILS

Relative Value

The Relative Value of one TEVA stock under the Base Case scenario is hidden ILS. Compared to the current market price of 9 672 ILS, Teva Pharmaceutical Industries 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.

TEVA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
69
Median 3Y
1
Median 5Y
0.7
Industry
2.6
Forward
2
vs History
1
vs Industry
Median 3Y
-12.3
Median 5Y
-6.2
Industry
21.4
Forward
1 134.8
vs History
1
vs Industry
29
Median 3Y
11.2
Median 5Y
11.2
Industry
16.4
vs History
vs Industry
17
Median 3Y
-11.8
Median 5Y
-9
Industry
22.8
vs History
1
vs Industry
22
Median 3Y
2.7
Median 5Y
1.4
Industry
2.2
vs History
1
vs Industry
53
Median 3Y
1.9
Median 5Y
1.9
Industry
2.9
Forward
2.8
vs History
1
vs Industry
52
Median 3Y
3.8
Median 5Y
3.8
Industry
5.5
vs History
1
vs Industry
42
Median 3Y
6.6
Median 5Y
6.4
Industry
13
Forward
9.8
vs History
1
vs Industry
40
Median 3Y
8.7
Median 5Y
8.8
Industry
16.5
Forward
11.1
vs History
11
vs Industry
17
Median 3Y
23.8
Median 5Y
25.2
Industry
15.6
vs History
11
vs Industry
12
Median 3Y
37.6
Median 5Y
43.6
Industry
18.7
vs History
1
vs Industry
61
Median 3Y
0.9
Median 5Y
0.7
Industry
1.9

Multiples Across Competitors

TEVA Competitors Multiples
Teva Pharmaceutical Industries 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
IL
Teva Pharmaceutical Industries Ltd
TASE:TEVA
108.9B ILS 2.1 48.5 10.2 12.9
US
Eli Lilly and Co
NYSE:LLY
978.2B USD 16.6 53.5 35.7 38.2
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
485.6B USD 5.3 19.6 15.8 20.5
CH
Roche Holding AG
SIX:ROG
257.9B CHF 4.2 27.4 11.7 13.6
UK
AstraZeneca PLC
LSE:AZN
206.8B GBP 4.8 29.8 108.7 159.1
US
Merck & Co Inc
NYSE:MRK
265B USD 4.1 13.9 9.9 11.7
CH
Novartis AG
SIX:NOVN
207.5B CHF 4.7 18.2 11.6 14.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.9 14.8 10.3 12
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
142.8B USD 2.3 14.6 7.4 10.1
P/E Multiple
Earnings Growth PEG
IL
Teva Pharmaceutical Industries Ltd
TASE:TEVA
Average P/E: 26.7
48.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.5
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.6
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.4
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.8
37%
0.8
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
CH
Novartis AG
SIX:NOVN
18.2
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
14.8
3%
4.9
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
IL
Teva Pharmaceutical Industries Ltd
TASE:TEVA
Average EV/EBITDA: 400.6
10.2
7%
1.5
US
Eli Lilly and Co
NYSE:LLY
35.7
34%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
15.8
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.7
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
108.7
10%
10.9
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
CH
Novartis AG
SIX:NOVN
11.6
6%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
10.3
1%
10.3
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
Teva Pharmaceutical Industries Ltd
TASE:TEVA
Average EV/EBIT: 1 713.2
12.9
11%
1.2
US
Eli Lilly and Co
NYSE:LLY
38.2
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.5
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.6
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
159.1
23%
6.9
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
CH
Novartis AG
SIX:NOVN
14.9
12%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
12
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
7%
1.4