Biosyent Inc
XTSX:RX

Watchlist Manager
Biosyent Inc Logo
Biosyent Inc
XTSX:RX
Watchlist
Price: 12.76 CAD 0.24% Market Closed
Market Cap: 146.5m CAD

Relative Value

The Relative Value of one RX stock under the Base Case scenario is hidden CAD. Compared to the current market price of 12.76 CAD, Biosyent Inc 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.

RX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
33
Median 3Y
3.3
Median 5Y
3.4
Industry
2.6
Forward
3.2
vs History
47
vs Industry
28
Median 3Y
16.3
Median 5Y
16.6
Industry
21.4
Forward
16.6
vs History
52
vs Industry
29
Median 3Y
17.6
Median 5Y
17.8
Industry
16.4
vs History
53
vs Industry
25
Median 3Y
18.3
Median 5Y
18.9
Industry
22.8
vs History
7
vs Industry
20
Median 3Y
3.1
Median 5Y
3.3
Industry
2.2
vs History
34
vs Industry
36
Median 3Y
2.6
Median 5Y
2.7
Industry
2.9
Forward
2.7
vs History
33
vs Industry
49
Median 3Y
3.3
Median 5Y
3.4
Industry
5.5
vs History
39
vs Industry
30
Median 3Y
10
Median 5Y
10
Industry
13
Forward
9.6
vs History
38
vs Industry
33
Median 3Y
10.7
Median 5Y
10.8
Industry
16.5
vs History
36
vs Industry
33
Median 3Y
12.9
Median 5Y
13.3
Industry
15.6
vs History
36
vs Industry
28
Median 3Y
13.3
Median 5Y
13.3
Industry
18.7
vs History
63
vs Industry
15
Median 3Y
6.2
Median 5Y
8.2
Industry
1.9

Multiples Across Competitors

RX Competitors Multiples
Biosyent Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Biosyent Inc
XTSX:RX
143.7m CAD 3.4 16.6 10.3 11.1
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.2 55.5 37.2 39.9
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
498.9B USD 5.4 19.9 16.2 21.1
CH
Roche Holding AG
SIX:ROG
259.1B CHF 4.2 27.5 11.7 13.7
UK
AstraZeneca PLC
LSE:AZN
208.8B GBP 4.8 30 108.3 158.5
US
Merck & Co Inc
NYSE:MRK
264.8B USD 4.1 13.9 9.9 11.7
CH
Novartis AG
SIX:NOVN
207.2B CHF 4.7 18.2 11.5 14.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.8 14.5 10.1 11.7
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.2B USD 2.3 14.6 7.4 10.2
P/E Multiple
Earnings Growth PEG
CA
Biosyent Inc
XTSX:RX
Average P/E: 23.4
16.6
15%
1.1
US
Eli Lilly and Co
NYSE:LLY
55.5
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
27.5
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30
37%
0.8
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
CH
Novartis AG
SIX:NOVN
18.2
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
14.5
3%
4.8
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Biosyent Inc
XTSX:RX
Average EV/EBITDA: 400.7
10.3
14%
0.7
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
16.2
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.7
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
108.3
10%
10.8
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
CH
Novartis AG
SIX:NOVN
11.5
6%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
10.1
1%
10.1
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Biosyent Inc
XTSX:RX
Average EV/EBIT: 1 713.1
11.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.9
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
13.7
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.5
23%
6.9
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
CH
Novartis AG
SIX:NOVN
14.9
12%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
11.7
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5