Chugai Pharmaceutical Co Ltd
TSE:4519

Watchlist Manager
Chugai Pharmaceutical Co Ltd Logo
Chugai Pharmaceutical Co Ltd
TSE:4519
Watchlist
Price: 9 125 JPY 4.86%
Market Cap: ¥15.3T

Relative Value

The Relative Value of one Chugai Pharmaceutical Co Ltd stock under the Base Case scenario is 4 020.78 JPY. Compared to the current market price of 9 125 JPY, Chugai Pharmaceutical Co Ltd is Overvalued by 56%.

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
4 020.78 JPY
Overvaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Chugai 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
JP
Chugai Pharmaceutical Co Ltd
TSE:4519
14.3T JPY 11.9 34.6 23.4 23.4
US
Eli Lilly and Co
NYSE:LLY
1.1T USD 17.7 57 38.2 41
US
Johnson & Johnson
NYSE:JNJ
564.7B USD 6 21.1 14.7 18
CH
Roche Holding AG
SIX:ROG
282.5B CHF 4.6 30 12.7 14.8
US
Merck & Co Inc
NYSE:MRK
294.9B USD 4.5 16.2 10.1 11.8
CH
Novartis AG
SIX:NOVN
226B CHF 5.2 20.2 12.7 16.4
UK
AstraZeneca PLC
LSE:AZN
212.5B GBP 5.1 31.4 15 21.9
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
DK
Novo Nordisk A/S
CSE:NOVO B
1.3T DKK 4.3 13 9 10.5
US
Pfizer Inc
NYSE:PFE
153.2B USD 2.4 19.7 7.4 9.8
FR
Sanofi SA
PAR:SAN
98.3B EUR 1.7 8.2 7.7 7.7
P/E Multiple
Earnings Growth PEG
JP
Chugai Pharmaceutical Co Ltd
TSE:4519
Average P/E: 25.1
34.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
57
54%
1.1
US
Johnson & Johnson
NYSE:JNJ
21.1
6%
3.5
CH
Roche Holding AG
SIX:ROG
30
29%
1
US
Merck & Co Inc
NYSE:MRK
16.2
14%
1.2
CH
Novartis AG
SIX:NOVN
20.2
17%
1.2
UK
AstraZeneca PLC
LSE:AZN
31.4
38%
0.8
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
13
2%
6.5
US
Pfizer Inc
NYSE:PFE
19.7
26%
0.8
FR
Sanofi SA
PAR:SAN
8.2
1%
8.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Chugai Pharmaceutical Co Ltd
TSE:4519
Average EV/EBITDA: 44
23.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.2
34%
1.1
US
Johnson & Johnson
NYSE:JNJ
14.7
2%
7.3
CH
Roche Holding AG
SIX:ROG
12.7
5%
2.5
US
Merck & Co Inc
NYSE:MRK
10.1
7%
1.4
CH
Novartis AG
SIX:NOVN
12.7
6%
2.1
UK
AstraZeneca PLC
LSE:AZN
15
10%
1.5
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9
1%
9
US
Pfizer Inc
NYSE:PFE
7.4
-4%
N/A
FR
Sanofi SA
PAR:SAN
7.7
8%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Chugai Pharmaceutical Co Ltd
TSE:4519
Average EV/EBIT: 91.9
23.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
41
37%
1.1
US
Johnson & Johnson
NYSE:JNJ
18
6%
3
CH
Roche Holding AG
SIX:ROG
14.8
6%
2.5
US
Merck & Co Inc
NYSE:MRK
11.8
6%
2
CH
Novartis AG
SIX:NOVN
16.4
12%
1.4
UK
AstraZeneca PLC
LSE:AZN
21.9
23%
1
IE
E
Endo International PLC
LSE:0Y5F
835.4
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.5
0%
N/A
US
Pfizer Inc
NYSE:PFE
9.8
-1%
N/A
FR
Sanofi SA
PAR:SAN
7.7
6%
1.3