Organon & Co
XMUN:7XP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
New Bubbleroom Sweden AB
STO:BBROOM
|
SE |
|
Yunnan Botanee Bio-Technology Group Co Ltd
SZSE:300957
|
CN |
|
First Horizon Corp
NYSE:FHN
|
US |
|
Gea Grenobloise Electronique Automatisme SA
PAR:GEA
|
FR |
|
Alembic Pharmaceuticals Ltd
NSE:APLLTD
|
IN |
|
Valiant Holding AG
SIX:VATN
|
CH |
EV/EBITDA
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.
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.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (7.2), the stock would be worth €6.71 (28% upside from current price).
| 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
|
= |
|
|
€9.9B
|
/ |
Dec 2026
$1.9B
|
= |
|
|
€9.9B
|
/ |
Dec 2027
$2B
|
= |
|
|
€9.9B
|
/ |
Dec 2028
$2.1B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| 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 |
E
|
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 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
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.