First Time Loading...

ReproCell Inc
TSE:4978

Watchlist Manager
ReproCell Inc Logo
ReproCell Inc
TSE:4978
Watchlist
Price: 135 JPY -0.74% Market Closed
Updated: Apr 29, 2024

Relative Value

The Relative Value of one ReproCell Inc stock under the Base Case scenario is 247.26 JPY. Compared to the current market price of 135 JPY, ReproCell Inc is Undervalued by 45%.

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
247.26 JPY
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
67
Median 3Y
8.1
Median 5Y
12.6
Industry
8.1
Forward
4.3
vs History
vs Industry
Median 3Y
-52.8
Median 5Y
-32.5
Industry
26.2
Forward
-41.9
vs History
vs Industry
Median 3Y
-80.4
Median 5Y
-45.2
Industry
22.6
vs History
vs Industry
Median 3Y
-56.4
Median 5Y
-40.3
Industry
21.3
vs History
98
vs Industry
54
Median 3Y
2.7
Median 5Y
2.7
Industry
2.5
vs History
98
vs Industry
69
Median 3Y
6.1
Median 5Y
8.3
Industry
7.3
Forward
1.9
vs History
98
vs Industry
58
Median 3Y
15.8
Median 5Y
20.2
Industry
9.1
vs History
vs Industry
Median 3Y
-25.5
Median 5Y
-22.5
Industry
4.4
Forward
-12.7
vs History
vs Industry
Median 3Y
-22.7
Median 5Y
-20.9
Industry
4.3
vs History
vs Industry
Median 3Y
-53.7
Median 5Y
-36.8
Industry
5.4
vs History
vs Industry
Median 3Y
-40.8
Median 5Y
-31.4
Industry
3.2
vs History
98
vs Industry
43
Median 3Y
6.9
Median 5Y
8
Industry
5

Multiples Across Competitors

Competitors Multiples
ReproCell 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
ReproCell Inc
TSE:4978
11.5B JPY 4.6 -52.8 -13 -11.7
US
Abbvie Inc
NYSE:ABBV
280.4B USD 5.2 58.2 12.7 19.3
US
Amgen Inc
NASDAQ:AMGN
146.3B USD 5.2 21.7 16.2 24.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
102.4B USD 10.3 28.2 22.6 23.7
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
97.9B USD 7.5 24.8 16.4 18
AU
CSL Ltd
ASX:CSL
132.9B AUD 6.1 35.1 21.3 26.4
US
Gilead Sciences Inc
NASDAQ:GILD
82.8B USD 3.1 14.6 8 10.3
US
Seagen Inc
NASDAQ:SGEN
43.1B USD 18.8 -57.5 -61.9 -55.8
US
Moderna Inc
NASDAQ:MRNA
42.6B USD 6.2 -9 -9.6 -8.2
US
Biogen Inc
NASDAQ:BIIB
31.6B USD 3.2 27.2 14.7 18.2
IE
Horizon Therapeutics PLC
NASDAQ:HZNP
26.6B USD 7.3 60.8 27.9 47
P/E Multiple
Earnings Growth
JP
ReproCell Inc
TSE:4978
Average P/E: 33.8
Negative Multiple: -52.8
N/A
US
Abbvie Inc
NYSE:ABBV
58.2
405%
US
Amgen Inc
NASDAQ:AMGN
21.7
82%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
28.2
49%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
24.8
46%
AU
CSL Ltd
ASX:CSL
35.1
84%
US
Gilead Sciences Inc
NASDAQ:GILD
14.6
75%
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -57.5 N/A
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -9 N/A
US
Biogen Inc
NASDAQ:BIIB
27.2
154%
IE
Horizon Therapeutics PLC
NASDAQ:HZNP
60.8
200%
EV/EBITDA Multiple
EBITDA Growth
JP
ReproCell Inc
TSE:4978
Average EV/EBITDA: 17.5
Negative Multiple: -13
N/A
US
Abbvie Inc
NYSE:ABBV
12.7
26%
US
Amgen Inc
NASDAQ:AMGN
16.2
62%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
22.6
59%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.4
50%
AU
CSL Ltd
ASX:CSL
21.3
54%
US
Gilead Sciences Inc
NASDAQ:GILD
8
18%
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -61.9 N/A
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -9.6 N/A
US
Biogen Inc
NASDAQ:BIIB
14.7
67%
IE
Horizon Therapeutics PLC
NASDAQ:HZNP
27.9
83%
EV/EBIT Multiple
EBIT Growth
JP
ReproCell Inc
TSE:4978
Average EV/EBIT: 23.4
Negative Multiple: -11.7
N/A
US
Abbvie Inc
NYSE:ABBV
19.3
79%
US
Amgen Inc
NASDAQ:AMGN
24.3
98%
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.7
61%
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18
50%
AU
CSL Ltd
ASX:CSL
26.4
70%
US
Gilead Sciences Inc
NASDAQ:GILD
10.3
35%
US
Seagen Inc
NASDAQ:SGEN
Negative Multiple: -55.8 N/A
US
Moderna Inc
NASDAQ:MRNA
Negative Multiple: -8.2 N/A
US
Biogen Inc
NASDAQ:BIIB
18.2
75%
IE
Horizon Therapeutics PLC
NASDAQ:HZNP
47
212%

See Also

Discover More