M

Mediplantex National Pharmaceutical JSC
VN:MED

Watchlist Manager
Mediplantex National Pharmaceutical JSC
VN:MED
Watchlist
Price: 27 800 VND -9.74% Market Closed
Market Cap: 345B VND

Relative Value

The Relative Value of one MED stock under the Base Case scenario is 27 270.3 VND. Compared to the current market price of 27 800 VND, Mediplantex National Pharmaceutical JSC is Overvalued by 2%.

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.

MED Relative Value
Base Case
27 270.3 VND
Overvaluation 2%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
75
Median 3Y
0.8
Median 5Y
0.8
Industry
2.7
vs History
4
vs Industry
21
Median 3Y
26
Median 5Y
21.3
Industry
21.6
vs History
9
vs Industry
38
Median 3Y
7.2
Median 5Y
-2.1
Industry
16.9
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-3.6
Industry
22.9
vs History
11
vs Industry
60
Median 3Y
1
Median 5Y
1
Industry
2.3
vs History
0
vs Industry
79
Median 3Y
0.8
Median 5Y
0.6
Industry
3
vs History
0
vs Industry
55
Median 3Y
3.9
Median 5Y
2.9
Industry
5.6
vs History
0
vs Industry
31
Median 3Y
11.1
Median 5Y
10.5
Industry
13.4
vs History
7
vs Industry
28
Median 3Y
15.5
Median 5Y
14.3
Industry
16.7
vs History
9
vs Industry
40
Median 3Y
5.7
Median 5Y
-1.7
Industry
16.1
vs History
4
vs Industry
32
Median 3Y
-1.1
Median 5Y
-3
Industry
18.9
vs History
9
vs Industry
63
Median 3Y
0.9
Median 5Y
0.6
Industry
2

Multiples Across Competitors

MED Competitors Multiples
Mediplantex National Pharmaceutical 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
Mediplantex National Pharmaceutical JSC
VN:MED
345B VND 1 29.6 13.9 20
US
Eli Lilly and Co
NYSE:LLY
1T USD 16.9 54.6 36.7 39.3
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
491.8B USD 5.3 19.6 16 20.8
CH
Roche Holding AG
SIX:ROG
271.4B CHF 4.4 28.8 12.2 14.3
UK
AstraZeneca PLC
LSE:AZN
220.4B GBP 5.1 31.4 108.8 159.2
US
Merck & Co Inc
NYSE:MRK
274.9B USD 4.3 14.4 10.2 12.1
CH
Novartis AG
SIX:NOVN
218.8B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.3 11.3 13.2
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
144.9B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
VN
M
Mediplantex National Pharmaceutical JSC
VN:MED
Average P/E: 25.4
29.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.6
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.6
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.4
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.4
15%
1
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.3
3%
5.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
M
Mediplantex National Pharmaceutical JSC
VN:MED
Average EV/EBITDA: 401.2
13.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.7
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.8
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
11.3
1%
11.3
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
VN
M
Mediplantex National Pharmaceutical JSC
VN:MED
Average EV/EBIT: 1 714.2
20
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.3
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
159.2
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
10.2
7%
1.5