Bausch Health Companies Inc
TSX:BHC

Watchlist Manager
Bausch Health Companies Inc Logo
Bausch Health Companies Inc
TSX:BHC
Watchlist
Price: 6.53 CAD 1.4%
Market Cap: 2.4B CAD

Relative Value

The Relative Value of one BHC stock under the Base Case scenario is 114.08 CAD. Compared to the current market price of 6.53 CAD, Bausch Health Companies Inc is Undervalued by 94%.

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.

BHC Relative Value
Base Case
114.08 CAD
Undervaluation 94%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
89
Median 3Y
0.3
Median 5Y
0.4
Industry
2.4
Forward
0.2
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-8.3
Industry
20.9
Forward
1
vs History
79
vs Industry
52
Median 3Y
1.9
Median 5Y
3
Industry
15.9
vs History
36
vs Industry
36
Median 3Y
1.1
Median 5Y
1.2
Industry
23.7
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-3.1
Industry
2
vs History
93
vs Industry
48
Median 3Y
2.8
Median 5Y
2.8
Industry
2.6
Forward
2.2
vs History
93
vs Industry
60
Median 3Y
3.9
Median 5Y
4
Industry
5
vs History
93
vs Industry
42
Median 3Y
8.2
Median 5Y
8.4
Industry
12.4
Forward
6.1
vs History
93
vs Industry
35
Median 3Y
15.7
Median 5Y
16.4
Industry
15.9
Forward
6.4
vs History
74
vs Industry
32
Median 3Y
16.9
Median 5Y
21.4
Industry
14.2
vs History
74
vs Industry
25
Median 3Y
23.3
Median 5Y
27.2
Industry
17.6
vs History
90
vs Industry
63
Median 3Y
0.9
Median 5Y
0.9
Industry
1.8

Multiples Across Competitors

BHC Competitors Multiples
Bausch Health Companies Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Bausch Health Companies Inc
TSX:BHC
2.4B CAD 0.2 -43.2 7 11.8
US
Eli Lilly and Co
NYSE:LLY
712.2B USD 14.5 64 34.5 37.7
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
365.5B USD 4.1 16.8 12.3 16.1
DK
Novo Nordisk A/S
CSE:NOVO B
1.9T DKK 6.7 19.3 12.7 14.5
CH
Roche Holding AG
SIX:ROG
207B CHF 3.4 25 9.4 11
CH
Novartis AG
SIX:NOVN
179.1B CHF 4 16.7 9.9 13.2
UK
AstraZeneca PLC
LSE:AZN
160.8B GBP 3.9 27.5 130.5 196.8
US
Merck & Co Inc
NYSE:MRK
193.3B USD 3 11.1 8.3 10.1
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
130.4B USD 2.1 16.5 7.2 10.1
P/E Multiple
Earnings Growth PEG
CA
Bausch Health Companies Inc
TSX:BHC
Average P/E: 24.6
Negative Multiple: -43.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
64
50%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.8
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.3
18%
1.1
CH
Roche Holding AG
SIX:ROG
25
32%
0.8
CH
Novartis AG
SIX:NOVN
16.7
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.5
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.1
17%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.5
30%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Bausch Health Companies Inc
TSX:BHC
Average EV/EBITDA: 394.5
7
10%
0.7
US
Eli Lilly and Co
NYSE:LLY
34.5
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.3
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.7
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.4
6%
1.6
CH
Novartis AG
SIX:NOVN
9.9
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.5
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.3
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.2
2%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Bausch Health Companies Inc
TSX:BHC
Average EV/EBIT: 1 698.1
11.8
27%
0.4
US
Eli Lilly and Co
NYSE:LLY
37.7
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.1
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
14.5
14%
1
CH
Roche Holding AG
SIX:ROG
11
6%
1.8
CH
Novartis AG
SIX:NOVN
13.2
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.8
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10.1
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
10%
1