Organon & Co banner

Organon & Co
XMUN:7XP

Watchlist Manager
Organon & Co Logo
Organon & Co
XMUN:7XP
Watchlist
Price: 7.965 EUR 31.65%
Market Cap: €2B

EV/EBIT

7.6
Current
9%
Cheaper
vs 3-y median of 8.4

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
7.6
=
Enterprise Value
€9.6B
/
EBIT
$1.3B

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
7.6
=
Enterprise Value
€9.6B
/
EBIT
$1.3B

Valuation Scenarios

Organon & Co is trading below its 3-year average

If EV/EBIT returns to its 3-Year Average (8.4), the stock would be worth €8.78 (10% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+157%
Average Upside
58%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 7.6 €7.97
0%
3-Year Average 8.4 €8.78
+10%
5-Year Average 8.2 €8.55
+7%
Industry Average 12.1 €12.61
+58%
Country Average 19.6 €20.45
+157%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
€9.6B
/
Jan 2026
$1.3B
=
7.6
Current
€9.6B
/
Dec 2026
$1.7B
=
5.7
Forward
€9.6B
/
Dec 2027
$1.8B
=
5.4
Forward
€9.6B
/
Dec 2028
$1.9B
=
5.2
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
US
Organon & Co
XMUN:7XP
2.2B EUR 7.6 11.9
US
Eli Lilly and Co
NYSE:LLY
878.2B USD 30.6 42.6
US
Johnson & Johnson
NYSE:JNJ
573B USD 18.3 21.4
CH
Roche Holding AG
SIX:ROG
248.4B CHF 13.1 19.6
UK
AstraZeneca PLC
LSE:AZN
232.5B GBP 23.5 30.1
US
Merck & Co Inc
NYSE:MRK
297.3B USD 12.3 16.3
CH
Novartis AG
SIX:NOVN
233.6B CHF 16.5 20.7
IE
Endo International PLC
LSE:0Y5F
244.4B USD 970 -83.6
DK
Novo Nordisk A/S
CSE:NOVO B
1.1T DKK 9 10.4
US
Pfizer Inc
NYSE:PFE
155.5B USD 10.2 20
UK
GlaxoSmithKline PLC
LSE:GSK
88.4B GBP 10.4 15.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Organon & Co
XMUN:7XP
Average EV/EBIT: 102
7.6
11%
0.7
US
Eli Lilly and Co
NYSE:LLY
30.6
22%
1.4
US
Johnson & Johnson
NYSE:JNJ
18.3
6%
3
CH
Roche Holding AG
SIX:ROG
13.1
6%
2.2
UK
AstraZeneca PLC
LSE:AZN
23.5
21%
1.1
US
Merck & Co Inc
NYSE:MRK
12.3
6%
2.1
CH
Novartis AG
SIX:NOVN
16.5
9%
1.8
IE
E
Endo International PLC
LSE:0Y5F
970
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9
2%
4.5
US
Pfizer Inc
NYSE:PFE
10.2
-4%
N/A
UK
GlaxoSmithKline PLC
LSE:GSK
10.4
5%
2.1
P/E Multiple
Earnings Growth PEG
US
Organon & Co
XMUN:7XP
Average P/E: 20.8
11.9
80%
0.1
US
Eli Lilly and Co
NYSE:LLY
42.6
31%
1.4
US
Johnson & Johnson
NYSE:JNJ
21.4
8%
2.7
CH
Roche Holding AG
SIX:ROG
19.6
14%
1.4
UK
AstraZeneca PLC
LSE:AZN
30.1
25%
1.2
US
Merck & Co Inc
NYSE:MRK
16.3
14%
1.2
CH
Novartis AG
SIX:NOVN
20.7
14%
1.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -83.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.4
0%
N/A
US
Pfizer Inc
NYSE:PFE
20
22%
0.9
UK
GlaxoSmithKline PLC
LSE:GSK
15.5
14%
1.1

Market Distribution

Lower than 94% of companies in the United States of America
Percentile
6th
Based on 8 638 companies
6th percentile
6.6
Low
0 — 13.6
Typical Range
13.6 — 27.8
High
27.8 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 13.6
Median 19.6
70th Percentile 27.8
Max 1 826 183.2

Organon & Co
Glance View

In the corporate realm of healthcare, Organon & Co. emerged as a dedicated player with a mission to address vital needs in women's health. Born from a spin-off of Merck & Co.'s women's health, biosimilars, and established brands business in 2021, Organon positions itself at the heart of a neglected niche ripe with opportunity. The company's vision is clear: to enhance the health and well-being of women at every stage of life. Organon leverages its legacy of trusted brands while simultaneously developing new and innovative solutions that cater to female-specific health concerns. Through its robust portfolio of medicines and products, Organon focuses on conditions that resonate deeply with women's health issues, from contraception and fertility to postpartum recovery. As a biopharmaceutical company, it prides itself on combining a blend of established and emerging solutions to create sustainable value. Organon’s business model capitalizes on its diverse range of offerings, employing a three-pronged strategy. The women's health segment is a significant focus, providing products that are central in addressing previously unmet needs. Meanwhile, the biosimilars segment expands the company's reach, offering affordable alternatives to more costly biologic treatments, which is increasingly crucial in today's price-sensitive healthcare environment. Lastly, the established brands division comprises a portfolio of mature pharmaceutical products that continue to generate stable revenue, thanks partly to their enduring trust among healthcare professionals. This multifaceted approach ensures Organon isn't merely reliant on new product development but can also maximize value from existing assets. The synergy across these divisions allows Organon to not only meet current market demands but also anticipate future health trends, making it a dynamic entity in the global healthcare landscape.

7XP Intrinsic Value
LOCKED
Unlock
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett