V

Viet Nam Medicinal Materials JSC
VN:DVM

Watchlist Manager
Viet Nam Medicinal Materials JSC
VN:DVM
Watchlist
Price: 5 400 VND -3.57%
Market Cap: 254.1B VND

Relative Value

The Relative Value of one DVM stock under the Base Case scenario is 23 238.4 VND. Compared to the current market price of 5 400 VND, Viet Nam Medicinal Materials JSC is Undervalued by 77%.

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.

DVM Relative Value
Base Case
23 238.4 VND
Undervaluation 77%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
64
vs Industry
90
Median 3Y
0.2
Median 5Y
0.2
Industry
2.7
vs History
64
vs Industry
40
Median 3Y
7.7
Median 5Y
7.2
Industry
21.6
vs History
52
vs Industry
37
Median 3Y
2.9
Median 5Y
2.7
Industry
16.9
vs History
26
vs Industry
18
Median 3Y
-3.1
Median 5Y
-4.3
Industry
22.9
vs History
88
vs Industry
75
Median 3Y
0.6
Median 5Y
0.6
Industry
2.3
vs History
66
vs Industry
84
Median 3Y
0.6
Median 5Y
0.5
Industry
3
vs History
66
vs Industry
29
Median 3Y
5.8
Median 5Y
5.6
Industry
5.6
vs History
66
vs Industry
32
Median 3Y
8.8
Median 5Y
7.8
Industry
13.4
vs History
66
vs Industry
36
Median 3Y
8.8
Median 5Y
7.8
Industry
16.7
vs History
52
vs Industry
15
Median 3Y
6.5
Median 5Y
6.3
Industry
16.1
vs History
16
vs Industry
Median 3Y
-11.2
Median 5Y
-13.4
Industry
18.9
vs History
88
vs Industry
68
Median 3Y
0.8
Median 5Y
0.8
Industry
2

Multiples Across Competitors

DVM Competitors Multiples
Viet Nam Medicinal Materials JSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Viet Nam Medicinal Materials JSC
VN:DVM
254.1B VND 0.2 5.1 6.5 6.5
US
Eli Lilly and Co
NYSE:LLY
977B USD 16.4 53.1 35.6 38.2
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
528.3B USD 5.7 21 17.2 22.3
CH
Roche Holding AG
SIX:ROG
275.3B CHF 4.5 29.2 12.4 14.5
UK
AstraZeneca PLC
LSE:AZN
217.5B GBP 5 31 108.3 158.5
CH
Novartis AG
SIX:NOVN
219.7B CHF 4.9 19 12 15.5
US
Merck & Co Inc
NYSE:MRK
276B USD 4.3 14.5 10.3 12.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.1 15.6 10.9 12.6
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
147.2B USD 2.3 15 7.6 10.4
P/E Multiple
Earnings Growth PEG
VN
V
Viet Nam Medicinal Materials JSC
VN:DVM
Average P/E: 22.6
5.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.1
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
21
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.2
29%
1
UK
AstraZeneca PLC
LSE:AZN
31
37%
0.8
CH
Novartis AG
SIX:NOVN
19
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
DK
Novo Nordisk A/S
CSE:NOVO B
15.6
3%
5.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
15
27%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
V
Viet Nam Medicinal Materials JSC
VN:DVM
Average EV/EBITDA: 400.5
6.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.6
34%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
17.2
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.4
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
108.3
10%
10.8
CH
Novartis AG
SIX:NOVN
12
6%
2
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
10.9
1%
10.9
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
V
Viet Nam Medicinal Materials JSC
VN:DVM
Average EV/EBIT: 1 712.9
6.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.2
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
22.3
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.5
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
158.5
23%
6.9
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.6
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.4
7%
1.5