Linical Co Ltd
TSE:2183

Watchlist Manager
Linical Co Ltd Logo
Linical Co Ltd
TSE:2183
Watchlist
Price: 320 JPY -1.84% Market Closed
Market Cap: 7.9B JPY

Relative Value

The Relative Value of one Linical Co Ltd stock under the Base Case scenario is 439.14 JPY. Compared to the current market price of 320 JPY, Linical Co Ltd is Undervalued by 27%.

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
439.14 JPY
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
88
Median 3Y
0.8
Median 5Y
1.3
Industry
4.3
Forward
0.6
vs History
vs Industry
22
Median 3Y
15.8
Median 5Y
18.4
Industry
34.1
Forward
12.3
vs History
vs Industry
46
Median 3Y
8.6
Median 5Y
10.5
Industry
20.8
vs History
vs Industry
23
Median 3Y
14.1
Median 5Y
16.3
Industry
27.9
vs History
68
vs Industry
75
Median 3Y
1.2
Median 5Y
2.1
Industry
3.1
vs History
71
vs Industry
92
Median 3Y
0.4
Median 5Y
1
Industry
4.3
Forward
0.3
vs History
65
vs Industry
86
Median 3Y
1.6
Median 5Y
3
Industry
9.6
vs History
vs Industry
37
Median 3Y
4.1
Median 5Y
8
Industry
19.7
Forward
2.8
vs History
vs Industry
40
Median 3Y
5.7
Median 5Y
11.2
Industry
25.6
vs History
vs Industry
50
Median 3Y
3.8
Median 5Y
7.1
Industry
20.7
vs History
vs Industry
38
Median 3Y
3.9
Median 5Y
5.9
Industry
28.5
vs History
71
vs Industry
88
Median 3Y
0.4
Median 5Y
1.1
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Linical 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
JP
Linical Co Ltd
TSE:2183
7.2B JPY 0.7 -6.1 -9.1 -3.9
US
PerkinElmer Inc
LSE:0KHE
1.2T USD 440.7 5 221.3 1 531.1 3 076
US
Thermo Fisher Scientific Inc
NYSE:TMO
233.6B USD 5.3 35.6 25.2 32.5
US
Danaher Corp
NYSE:DHR
166.7B USD 6.9 47.6 25.5 38.5
CH
Lonza Group AG
SIX:LONN
38.4B CHF 5.4 52.4 39.8 39.8
CN
WuXi AppTec Co Ltd
SSE:603259
298.3B CNY 6.7 19.9 20.2 20.2
US
IQVIA Holdings Inc
NYSE:IQV
40.5B USD 2.5 31.5 15.1 22.7
US
Agilent Technologies Inc
NYSE:A
39.6B USD 5.7 30.4 23.5 28
KR
Samsung Biologics Co Ltd
KRX:207940
46.3T KRW 8.4 29 16.9 22.5
US
Mettler-Toledo International Inc
NYSE:MTD
29.8B USD 7.6 35.7 25.7 28.5
FR
Sartorius Stedim Biotech SA
PAR:DIM
20.8B EUR 7 78.5 27.9 45.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Linical Co Ltd
TSE:2183
Average EV/EBITDA: 175.1
Negative Multiple: -9.1
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
1 531.1
5%
306.2
US
Thermo Fisher Scientific Inc
NYSE:TMO
25.2
6%
4.2
US
Danaher Corp
NYSE:DHR
25.5
5%
5.1
CH
Lonza Group AG
SIX:LONN
39.8
18%
2.2
CN
WuXi AppTec Co Ltd
SSE:603259
20.2
30%
0.7
US
IQVIA Holdings Inc
NYSE:IQV
15.1
8%
1.9
US
Agilent Technologies Inc
NYSE:A
23.5
13%
1.8
KR
Samsung Biologics Co Ltd
KRX:207940
16.9
20%
0.8
US
Mettler-Toledo International Inc
NYSE:MTD
25.7
4%
6.4
FR
Sartorius Stedim Biotech SA
PAR:DIM
27.9
19%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Linical Co Ltd
TSE:2183
Average EV/EBIT: 335.5
Negative Multiple: -3.9
N/A N/A
US
P
PerkinElmer Inc
LSE:0KHE
3 076
29%
106.1
US
Thermo Fisher Scientific Inc
NYSE:TMO
32.5
15%
2.2
US
Danaher Corp
NYSE:DHR
38.5
16%
2.4
CH
Lonza Group AG
SIX:LONN
39.8
22%
1.8
CN
WuXi AppTec Co Ltd
SSE:603259
20.2
23%
0.9
US
IQVIA Holdings Inc
NYSE:IQV
22.7
15%
1.5
US
Agilent Technologies Inc
NYSE:A
28
23%
1.2
KR
Samsung Biologics Co Ltd
KRX:207940
22.5
28%
0.8
US
Mettler-Toledo International Inc
NYSE:MTD
28.5
5%
5.7
FR
Sartorius Stedim Biotech SA
PAR:DIM
45.8
31%
1.5