Formosa Laboratories Inc
TWSE:4746

Watchlist Manager
Formosa Laboratories Inc Logo
Formosa Laboratories Inc
TWSE:4746
Watchlist
Price: 59.5 TWD 0.34%
Market Cap: 7.2B TWD

Relative Value

The Relative Value of one Formosa Laboratories Inc stock under the Base Case scenario is hidden TWD. Compared to the current market price of 59.5 TWD, Formosa Laboratories 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.

Formosa Laboratories Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
53
Median 3Y
2.4
Median 5Y
2.1
Industry
2.6
Forward
1.4
vs History
30
vs Industry
7
Median 3Y
29.6
Median 5Y
13
Industry
21.4
Forward
9.2
vs History
96
vs Industry
33
Median 3Y
12.8
Median 5Y
14.4
Industry
16.4
vs History
23
vs Industry
19
Median 3Y
22
Median 5Y
14.6
Industry
22.8
vs History
69
vs Industry
57
Median 3Y
1.2
Median 5Y
1.1
Industry
2.2
vs History
82
vs Industry
50
Median 3Y
2.8
Median 5Y
2.7
Industry
2.9
Forward
2
vs History
80
vs Industry
42
Median 3Y
6.4
Median 5Y
7.2
Industry
5.5
vs History
84
vs Industry
38
Median 3Y
10.7
Median 5Y
13.5
Industry
13
Forward
6.9
vs History
60
vs Industry
32
Median 3Y
18.2
Median 5Y
16.8
Industry
16.5
Forward
11.8
vs History
92
vs Industry
31
Median 3Y
14.4
Median 5Y
16.2
Industry
15.6
vs History
52
vs Industry
7
Median 3Y
44.2
Median 5Y
16.4
Industry
18.7
vs History
82
vs Industry
61
Median 3Y
1
Median 5Y
0.8
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Formosa Laboratories 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
TW
Formosa Laboratories Inc
TWSE:4746
7.1B TWD 1.5 29.6 7.9 13
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.2 55.5 37.2 39.9
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
498.9B USD 5.4 19.9 16.2 21.1
CH
Roche Holding AG
SIX:ROG
261.4B CHF 4.2 27.7 11.8 13.8
UK
AstraZeneca PLC
LSE:AZN
210.8B GBP 4.9 30.2 108.4 158.7
CH
Novartis AG
SIX:NOVN
210.3B CHF 4.7 18.5 11.7 15.1
US
Merck & Co Inc
NYSE:MRK
264.8B USD 4.1 13.9 9.9 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.6 14.1 9.9 11.5
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.2B USD 2.3 14.6 7.4 10.2
P/E Multiple
Earnings Growth PEG
TW
Formosa Laboratories Inc
TWSE:4746
Average P/E: 24.9
29.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
55.5
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.7
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.2
37%
0.8
CH
Novartis AG
SIX:NOVN
18.5
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
14.1
3%
4.7
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
TW
Formosa Laboratories Inc
TWSE:4746
Average EV/EBITDA: 400.5
7.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37.2
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.2
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.8
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.4
10%
10.8
CH
Novartis AG
SIX:NOVN
11.7
6%
2
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.9
1%
9.9
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Formosa Laboratories Inc
TWSE:4746
Average EV/EBIT: 1 713.3
13
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.9
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.1
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.8
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.7
23%
6.9
CH
Novartis AG
SIX:NOVN
15.1
12%
1.3
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
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