GNI Group Ltd
XBER:3G6

Watchlist Manager
GNI Group Ltd Logo
GNI Group Ltd
XBER:3G6
Watchlist
Price: 12.8 EUR Market Closed
Market Cap: €638.5m

Relative Value

The Relative Value of one 3G6 stock under the Base Case scenario is 27.02 EUR. Compared to the current market price of 12.8 EUR, GNI Group Ltd is Undervalued by 53%.

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.

3G6 Relative Value
Base Case
27.02 EUR
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

3G6 Competitors Multiples
GNI Group 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
JP
GNI Group Ltd
XBER:3G6
139.4B EUR 5.4 -198.7 -387.2 -77.1
FR
Pharnext SCA
OTC:PNEXF
6T USD 33 746 422.5 -160 391.7 -165 649.1 -163 758.9
US
Abbvie Inc
NYSE:ABBV
393.1B USD 6.6 167.3 16.2 23
US
Amgen Inc
NASDAQ:AMGN
185.9B USD 5.2 26.5 18.9 18.9
US
Gilead Sciences Inc
NASDAQ:GILD
172.7B USD 5.9 21.3 14.4 14.4
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
120.7B USD 10.3 32.8 24.2 25.2
US
Epizyme Inc
F:EPE
94.1B EUR 2 087.6 -532.7 -682 -663.8
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
78.5B USD 5.5 17.1 16.3 18.5
AU
CSL Ltd
ASX:CSL
88.1B AUD 3.9 20.1 9.2 11.5
NL
argenx SE
XBRU:ARGX
43.4B EUR 14.1 33.2 67.2 69.1
US
Seagen Inc
F:SGT
39.3B EUR 20.1 -61.7 -78.2 -70.5
P/S Multiple
Revenue Growth P/S to Growth
JP
GNI Group Ltd
XBER:3G6
Average P/S: 3 068 053.4
5.4
41%
0.1
FR
Pharnext SCA
OTC:PNEXF
33 746 422.5
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.6
9%
0.7
US
Amgen Inc
NASDAQ:AMGN
5.2
5%
1
US
Gilead Sciences Inc
NASDAQ:GILD
5.9
4%
1.5
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
10.3
10%
1
US
E
Epizyme Inc
F:EPE
2 087.6
N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
5.5
6%
0.9
AU
CSL Ltd
ASX:CSL
3.9
5%
0.8
NL
argenx SE
XBRU:ARGX
14.1
49%
0.3
US
S
Seagen Inc
F:SGT
20.1
30%
0.7
P/E Multiple
Earnings Growth PEG
JP
GNI Group Ltd
XBER:3G6
Average P/E: 45.5
Negative Multiple: -198.7
74%
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -160 391.7 N/A N/A
US
Abbvie Inc
NYSE:ABBV
167.3
89%
1.9
US
Amgen Inc
NASDAQ:AMGN
26.5
45%
0.6
US
Gilead Sciences Inc
NASDAQ:GILD
21.3
191%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
32.8
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -532.7 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.1
10%
1.7
AU
CSL Ltd
ASX:CSL
20.1
11%
1.8
NL
argenx SE
XBRU:ARGX
33.2
42%
0.8
US
S
Seagen Inc
F:SGT
Negative Multiple: -61.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
GNI Group Ltd
XBER:3G6
Average EV/EBITDA: 23.8
Negative Multiple: -387.2
81%
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -165 649.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.2
14%
1.2
US
Amgen Inc
NASDAQ:AMGN
18.9
11%
1.7
US
Gilead Sciences Inc
NASDAQ:GILD
14.4
7%
2.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
24.2
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -682 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.3
11%
1.5
AU
CSL Ltd
ASX:CSL
9.2
8%
1.1
NL
argenx SE
XBRU:ARGX
67.2
810%
0.1
US
S
Seagen Inc
F:SGT
Negative Multiple: -78.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
GNI Group Ltd
XBER:3G6
Average EV/EBIT: 25.8
Negative Multiple: -77.1
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -163 758.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
23
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
18.9
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
14.4
13%
1.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
25.2
16%
1.6
US
E
Epizyme Inc
F:EPE
Negative Multiple: -663.8 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.5
13%
1.4
AU
CSL Ltd
ASX:CSL
11.5
11%
1
NL
argenx SE
XBRU:ARGX
69.1
N/A N/A
US
S
Seagen Inc
F:SGT
Negative Multiple: -70.5 N/A N/A