A

Ascend Wellness Holdings Inc
CNSX:AAWH.U

Watchlist Manager
Ascend Wellness Holdings Inc
CNSX:AAWH.U
Watchlist
Price: 0.62 CAD 8.77% Market Closed
Market Cap: 125.4m CAD

Relative Value

The Relative Value of one AAWH.U stock under the Base Case scenario is 3.36 CAD. Compared to the current market price of 0.62 CAD, Ascend Wellness Holdings Inc is Undervalued by 82%.

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.

AAWH.U Relative Value
Base Case
3.36 CAD
Undervaluation 82%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
85
Median 3Y
0.3
Median 5Y
0.3
Industry
2.1
Forward
0.2
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-3
Industry
18.1
Forward
-1.1
vs History
36
vs Industry
31
Median 3Y
1.7
Median 5Y
0.7
Industry
11.3
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-1.9
Industry
14.1
vs History
24
vs Industry
54
Median 3Y
1.2
Median 5Y
1.5
Industry
1.7
vs History
64
vs Industry
74
Median 3Y
0.7
Median 5Y
0.7
Industry
3.1
Forward
0.6
vs History
64
vs Industry
69
Median 3Y
2.2
Median 5Y
2.3
Industry
6.9
vs History
68
vs Industry
28
Median 3Y
6.5
Median 5Y
6.8
Industry
10.9
Forward
2.7
vs History
28
vs Industry
0
Median 3Y
42.2
Median 5Y
41.4
Industry
13.2
Forward
153.9
vs History
29
vs Industry
25
Median 3Y
4.7
Median 5Y
2.7
Industry
11.5
vs History
26
vs Industry
14
Median 3Y
5.3
Median 5Y
-2.7
Industry
12.3
vs History
77
vs Industry
64
Median 3Y
0.4
Median 5Y
0.5
Industry
1.7

Multiples Across Competitors

AAWH.U Competitors Multiples
Ascend Wellness Holdings 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
US
Ascend Wellness Holdings Inc
CNSX:AAWH.U
126.1m CAD 0.2 -1 4.2 60.8
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
IN
Aaswa Trading and Exports Ltd
BSE:512038
32.8T INR 35 109.9 71 243.4 49 180.8 57 690.6
US
GE Vernova LLC
NYSE:GEV
171.3B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
IN
SAB Industries Ltd
BSE:539112
2.3B INR 5.8 8.5 57.2 61.2
NL
Nepi Rockcastle NV
JSE:NRP
86.7B Zac 0 0 0 0
IN
GTV Engineering Ltd
BSE:539479
5.2T INR 6 013.5 44 270 30 695.3 32 331.3
CH
Galderma Group AG
SIX:GALD
38.6B CHF 0 0 0 0
US
Coupang Inc
F:788
42.5B EUR 1.5 126.9 34.6 57
US
Reddit Inc
NYSE:RDDT
44.3B USD 23.3 127 150.9 160.1
P/S Multiple
Revenue Growth P/S to Growth
US
A
Ascend Wellness Holdings Inc
CNSX:AAWH.U
Average P/S: 5 929.4
0.2
-1%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
35 109.9
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
11%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
5.8
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
IN
G
GTV Engineering Ltd
BSE:539479
6 013.5
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
17%
N/A
US
Coupang Inc
F:788
1.5
16%
0.1
US
R
Reddit Inc
NYSE:RDDT
23.3
44%
0.5
P/E Multiple
Earnings Growth PEG
US
A
Ascend Wellness Holdings Inc
CNSX:AAWH.U
Average P/E: 19 966.1
Negative Multiple: -1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
71 243.4
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
49%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
8.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
IN
G
GTV Engineering Ltd
BSE:539479
44 270
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
85%
N/A
US
Coupang Inc
F:788
126.9
121%
1
US
R
Reddit Inc
NYSE:RDDT
127
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
A
Ascend Wellness Holdings Inc
CNSX:AAWH.U
Average EV/EBITDA: 11 934.3
4.2
22%
0.2
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
49 180.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
57.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
IN
G
GTV Engineering Ltd
BSE:539479
30 695.3
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
Coupang Inc
F:788
34.6
57%
0.6
US
R
Reddit Inc
NYSE:RDDT
150.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
A
Ascend Wellness Holdings Inc
CNSX:AAWH.U
Average EV/EBIT: 13 414
60.8
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
57 690.6
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
61.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
12%
N/A
IN
G
GTV Engineering Ltd
BSE:539479
32 331.3
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
Coupang Inc
F:788
57
78%
0.7
US
R
Reddit Inc
NYSE:RDDT
160.1
N/A N/A