Takeda Pharmaceutical Co Ltd
XBER:TKD

Watchlist Manager
Takeda Pharmaceutical Co Ltd Logo
Takeda Pharmaceutical Co Ltd
XBER:TKD
Watchlist
Price: 26.45 EUR 1.11%
Market Cap: 41.5B EUR

Relative Value

The Relative Value of one TKD stock under the Base Case scenario is hidden EUR. Compared to the current market price of 26.45 EUR, Takeda Pharmaceutical Co 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.

TKD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
59
Median 3Y
1.6
Median 5Y
1.6
Industry
2.7
Forward
1.7
vs History
0
vs Industry
13
Median 3Y
35.7
Median 5Y
28.5
Industry
21.5
Forward
38.2
vs History
41
vs Industry
45
Median 3Y
6.8
Median 5Y
6.2
Industry
16.7
vs History
22
vs Industry
28
Median 3Y
10.6
Median 5Y
11.9
Industry
23
vs History
7
vs Industry
62
Median 3Y
1
Median 5Y
1
Industry
2.3
vs History
31
vs Industry
43
Median 3Y
2.4
Median 5Y
2.5
Industry
2.9
Forward
2.5
vs History
12
vs Industry
51
Median 3Y
3.7
Median 5Y
3.7
Industry
5.6
vs History
4
vs Industry
35
Median 3Y
8.9
Median 5Y
8.9
Industry
13.2
Forward
9.2
vs History
3
vs Industry
19
Median 3Y
22.6
Median 5Y
22.6
Industry
16.6
Forward
28
vs History
53
vs Industry
38
Median 3Y
10.6
Median 5Y
9.7
Industry
15.8
vs History
50
vs Industry
27
Median 3Y
14.6
Median 5Y
12.6
Industry
19
vs History
0
vs Industry
64
Median 3Y
0.8
Median 5Y
0.8
Industry
2

Multiples Across Competitors

TKD Competitors Multiples
Takeda Pharmaceutical Co 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
Takeda Pharmaceutical Co Ltd
XBER:TKD
7.6T EUR 1.7 230.9 10.1 30.1
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.2 55.4 37.2 39.8
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
499.4B USD 5.4 19.9 16.3 21.1
CH
Roche Holding AG
SIX:ROG
261.9B CHF 4.3 27.8 11.9 13.8
UK
AstraZeneca PLC
LSE:AZN
213.5B GBP 5 30.7 108.8 159.2
CH
Novartis AG
SIX:NOVN
210.5B CHF 4.8 18.6 11.7 15.2
US
Merck & Co Inc
NYSE:MRK
265.2B USD 4.1 13.9 9.9 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.6 14 9.8 11.4
IE
Endo International PLC
LSE:0Y5F
212.8B USD 91.8 -72.8 337 845
US
Pfizer Inc
NYSE:PFE
142.2B USD 2.3 14.5 7.4 10.1
P/E Multiple
Earnings Growth PEG
JP
Takeda Pharmaceutical Co Ltd
XBER:TKD
Average P/E: 47.3
230.9
44%
5.2
US
Eli Lilly and Co
NYSE:LLY
55.4
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
27.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.7
37%
0.8
CH
Novartis AG
SIX:NOVN
18.6
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
14
3%
4.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -72.8 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.5
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Takeda Pharmaceutical Co Ltd
XBER:TKD
Average EV/EBITDA: 400.6
10.1
-1%
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
16.3
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.9
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
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
9.8
1%
9.8
IE
E
Endo International PLC
LSE:0Y5F
337
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Takeda Pharmaceutical Co Ltd
XBER:TKD
Average EV/EBIT: 1 714.5
30.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.8
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
159.2
23%
6.9
CH
Novartis AG
SIX:NOVN
15.2
12%
1.3
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
11.4
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
845
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
7%
1.4