ScinoPharm Taiwan Ltd
TWSE:1789

Watchlist Manager
ScinoPharm Taiwan Ltd Logo
ScinoPharm Taiwan Ltd
TWSE:1789
Watchlist
Price: 23.65 TWD 1.07% Market Closed
Market Cap: 18.7B TWD

Relative Value

The Relative Value of one ScinoPharm Taiwan Ltd stock under the Base Case scenario is hidden TWD. Compared to the current market price of 23.65 TWD, ScinoPharm Taiwan Ltd 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.

ScinoPharm Taiwan Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
25
Median 3Y
6.2
Median 5Y
6.4
Industry
2.7
Forward
5.7
vs History
3
vs Industry
8
Median 3Y
64.9
Median 5Y
68.7
Industry
21.6
Forward
74.8
vs History
22
vs Industry
18
Median 3Y
30.9
Median 5Y
28.4
Industry
16.9
vs History
46
vs Industry
13
Median 3Y
43.6
Median 5Y
54.2
Industry
22.9
vs History
79
vs Industry
45
Median 3Y
1.9
Median 5Y
1.9
Industry
2.3
vs History
58
vs Industry
29
Median 3Y
5.1
Median 5Y
5.2
Industry
3
Forward
5.1
vs History
17
vs Industry
19
Median 3Y
13.1
Median 5Y
12.7
Industry
5.6
vs History
14
vs Industry
21
Median 3Y
20.3
Median 5Y
21
Industry
13.4
Forward
621.3
vs History
0
vs Industry
9
Median 3Y
50.9
Median 5Y
50.2
Industry
16.7
Forward
45.7
vs History
20
vs Industry
23
Median 3Y
26.6
Median 5Y
23.4
Industry
16.1
vs History
15
vs Industry
16
Median 3Y
46.2
Median 5Y
41.3
Industry
18.9
vs History
82
vs Industry
37
Median 3Y
2.2
Median 5Y
2.1
Industry
2

Multiples Across Competitors

Competitors Multiples
ScinoPharm Taiwan 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
TW
ScinoPharm Taiwan Ltd
TWSE:1789
18.7B TWD 5.9 97.1 24.3 98.9
US
Eli Lilly and Co
NYSE:LLY
1T USD 17 54.8 36.8 39.4
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
493.1B USD 5.4 19.7 16.1 20.8
CH
Roche Holding AG
SIX:ROG
271.9B CHF 4.4 28.9 12.3 14.3
UK
AstraZeneca PLC
LSE:AZN
217.1B GBP 5 31.1 108.7 159.1
US
Merck & Co Inc
NYSE:MRK
273.3B USD 4.3 14.4 10.2 12.1
CH
Novartis AG
SIX:NOVN
217.8B CHF 4.9 18.9 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.4 11.4 13.2
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
145B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
TW
ScinoPharm Taiwan Ltd
TWSE:1789
Average P/E: 32.9
97.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.8
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
28.9
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.1
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.4
15%
1
CH
Novartis AG
SIX:NOVN
18.9
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.4
3%
5.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
ScinoPharm Taiwan Ltd
TWSE:1789
Average EV/EBITDA: 402.2
24.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.8
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
12.3
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
108.7
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.2
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.4
1%
11.4
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
TW
ScinoPharm Taiwan Ltd
TWSE:1789
Average EV/EBIT: 1 721.4
98.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.4
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.8
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.3
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.1
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.1
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13.2
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
7%
1.5