Astellas Pharma Inc
TSE:4503

Watchlist Manager
Astellas Pharma Inc Logo
Astellas Pharma Inc
TSE:4503
Watchlist
Price: 2 213 JPY 1.26% Market Closed
Market Cap: 4T JPY

Relative Value

The Relative Value of one Astellas Pharma Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 213 JPY, Astellas Pharma Inc 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.

Astellas Pharma Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
62
Median 3Y
1.7
Median 5Y
2.2
Industry
2.6
Forward
2
vs History
44
vs Industry
1
Median 3Y
38.1
Median 5Y
30.6
Industry
21.4
Forward
19.7
vs History
84
vs Industry
27
Median 3Y
13.7
Median 5Y
13.2
Industry
16.4
vs History
17
vs Industry
20
Median 3Y
19
Median 5Y
22.3
Industry
22.8
vs History
6
vs Industry
42
Median 3Y
2
Median 5Y
2.2
Industry
2.2
vs History
58
vs Industry
57
Median 3Y
1.8
Median 5Y
2.1
Industry
2.9
Forward
2
vs History
60
vs Industry
71
Median 3Y
2.2
Median 5Y
2.6
Industry
5.5
vs History
31
vs Industry
22
Median 3Y
11.1
Median 5Y
11.1
Industry
13
Forward
8.3
vs History
7
vs Industry
2
Median 3Y
20
Median 5Y
18.1
Industry
16.5
Forward
9
vs History
77
vs Industry
24
Median 3Y
14.7
Median 5Y
12.3
Industry
15.6
vs History
90
vs Industry
16
Median 3Y
23.5
Median 5Y
17.2
Industry
18.7
vs History
53
vs Industry
58
Median 3Y
1.1
Median 5Y
1.5
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Astellas Pharma Inc 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
Astellas Pharma Inc
TSE:4503
4T JPY 2 31.7 11.7 27.3
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.3 55.7 37.4 40.1
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
495.1B USD 5.4 19.7 16.1 20.9
CH
Roche Holding AG
SIX:ROG
270.3B CHF 4.4 28.7 12.2 14.2
UK
AstraZeneca PLC
LSE:AZN
219.8B GBP 5.1 31.4 108.8 159.2
US
Merck & Co Inc
NYSE:MRK
276.1B USD 4.3 14.5 10.3 12.2
CH
Novartis AG
SIX:NOVN
218.3B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.2 15.8 11 12.8
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.8B USD 2.3 14.6 7.5 10.2
P/E Multiple
Earnings Growth PEG
JP
Astellas Pharma Inc
TSE:4503
Average P/E: 25.7
31.7
71%
0.4
US
Eli Lilly and Co
NYSE:LLY
55.7
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.7
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.7
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.4
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
15.8
3%
5.3
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
JP
Astellas Pharma Inc
TSE:4503
Average EV/EBITDA: 401.1
11.7
5%
2.3
US
Eli Lilly and Co
NYSE:LLY
37.4
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.1
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11
1%
11
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
JP
Astellas Pharma Inc
TSE:4503
Average EV/EBIT: 1 714.9
27.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
40.1
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.9
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.2
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
12.8
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