Organon & Co banner

Organon & Co
XMUN:7XP

Watchlist Manager
Organon & Co Logo
Organon & Co
XMUN:7XP
Watchlist
Price: 5.233 EUR 0.02% Market Closed
Market Cap: €1.3B

EV/EBITDA

5.6
Current
22%
Cheaper
vs 3-y median of 7.2

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

EV/EBITDA
5.6
=
Enterprise Value
€9.9B
/
EBITDA
$1.7B

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

EV/EBITDA
5.6
=
Enterprise Value
€9.9B
/
EBITDA
$1.7B

Valuation Scenarios

Organon & Co is trading below its 3-year average

If EV/EBITDA returns to its 3-Year Average (7.2), the stock would be worth €6.71 (28% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+156%
Average Upside
73%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 5.6 €5.23
0%
3-Year Average 7.2 €6.71
+28%
5-Year Average 7.2 €6.71
+28%
Industry Average 10.1 €9.4
+80%
Country Average 14.4 €13.39
+156%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
€9.9B
/
Jan 2026
$1.7B
=
5.6
Current
€9.9B
/
Dec 2026
$1.9B
=
5.1
Forward
€9.9B
/
Dec 2027
$2B
=
5
Forward
€9.9B
/
Dec 2028
$2.1B
=
4.8
Forward

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

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
US
Organon & Co
XMUN:7XP
1.5B EUR 5.6 8.1
US
Eli Lilly and Co
NYSE:LLY
829.8B USD 27.2 40.2
US
Johnson & Johnson
NYSE:JNJ
579B USD 15 21.6
CH
Roche Holding AG
SIX:ROG
248.4B CHF 11.5 19.3
US
Merck & Co Inc
NYSE:MRK
296B USD 10 16.2
CH
Novartis AG
SIX:NOVN
229.3B CHF 13 21.1
UK
AstraZeneca PLC
LSE:AZN
214.5B GBP 16.1 29.1
IE
Endo International PLC
LSE:0Y5F
237.1B USD 375.3 -81.1
DK
Novo Nordisk A/S
CSE:NOVO B
1T DKK 7.3 9.8
US
Pfizer Inc
NYSE:PFE
153.7B USD 7.6 19.8
US
Bristol-Myers Squibb Co
NYSE:BMY
117.8B USD 7.1 16.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Organon & Co
XMUN:7XP
Average EV/EBITDA: 45.1
5.6
7%
0.8
US
Eli Lilly and Co
NYSE:LLY
27.2
22%
1.2
US
Johnson & Johnson
NYSE:JNJ
15
2%
7.5
CH
Roche Holding AG
SIX:ROG
11.5
6%
1.9
US
Merck & Co Inc
NYSE:MRK
10
3%
3.3
CH
Novartis AG
SIX:NOVN
13
5%
2.6
UK
AstraZeneca PLC
LSE:AZN
16.1
13%
1.2
IE
E
Endo International PLC
LSE:0Y5F
375.3
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
7.3
1%
7.3
US
Pfizer Inc
NYSE:PFE
7.6
-9%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
7.1
-10%
N/A
P/E Multiple
Earnings Growth PEG
US
Organon & Co
XMUN:7XP
Average P/E: 20.2
8.1
80%
0.1
US
Eli Lilly and Co
NYSE:LLY
40.2
32%
1.3
US
Johnson & Johnson
NYSE:JNJ
21.6
7%
3.1
CH
Roche Holding AG
SIX:ROG
19.3
14%
1.4
US
Merck & Co Inc
NYSE:MRK
16.2
14%
1.2
CH
Novartis AG
SIX:NOVN
21.1
14%
1.5
UK
AstraZeneca PLC
LSE:AZN
29.1
26%
1.1
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -81.1 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9.8
1%
9.8
US
Pfizer Inc
NYSE:PFE
19.8
22%
0.9
US
Bristol-Myers Squibb Co
NYSE:BMY
16.7
16%
1

Market Distribution

Lower than 93% of companies in the United States of America
Percentile
7th
Based on 9 875 companies
7th percentile
4.8
Low
0 — 10
Typical Range
10 — 21.5
High
21.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 10
Median 14.4
70th Percentile 21.5
Max 1 767 274.1

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