A

Ayr Wellness Inc
CNSX:AYR.A

Watchlist Manager
Ayr Wellness Inc
CNSX:AYR.A
Watchlist
Price: 0.155 CAD Market Closed
Market Cap: 18.1m CAD

Relative Value

The Relative Value of one AYR.A stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.155 CAD, Ayr Wellness 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.

AYR.A Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
95
Median 3Y
0.2
Median 5Y
0.4
Industry
2.6
Forward
0
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
-1.2
Industry
21.4
Forward
-0.1
vs History
63
vs Industry
52
Median 3Y
5.3
Median 5Y
3.2
Industry
16.4
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.6
Industry
22.8
vs History
96
vs Industry
83
Median 3Y
0.1
Median 5Y
0.3
Industry
2.2
vs History
95
vs Industry
76
Median 3Y
0.9
Median 5Y
1.2
Industry
2.9
Forward
0.8
vs History
87
vs Industry
69
Median 3Y
2.2
Median 5Y
2.8
Industry
5.5
vs History
88
vs Industry
38
Median 3Y
7.8
Median 5Y
12.2
Industry
13
Forward
3.9
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-10.7
Industry
16.5
Forward
-14.4
vs History
31
vs Industry
11
Median 3Y
37.9
Median 5Y
23.2
Industry
15.6
vs History
vs Industry
1
Median 3Y
-41.9
Median 5Y
-14
Industry
18.7
vs History
88
vs Industry
81
Median 3Y
0.3
Median 5Y
0.4
Industry
1.9

Multiples Across Competitors

AYR.A Competitors Multiples
Ayr Wellness 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
Ayr Wellness Inc
CNSX:AYR.A
17.7m CAD 0 -0 7.2 -10.1
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.6 56.7 38 40.7
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
498.5B USD 5.4 19.8 16.2 21.1
CH
Roche Holding AG
SIX:ROG
268.8B CHF 4.4 28.5 12.1 14.2
UK
AstraZeneca PLC
LSE:AZN
219.6B GBP 5.1 31.5 108.7 159.1
US
Merck & Co Inc
NYSE:MRK
277.5B USD 4.3 14.6 10.3 12.2
CH
Novartis AG
SIX:NOVN
219.4B CHF 4.9 19.1 12.1 15.6
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.1 15.6 10.9 12.6
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
144.8B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
US
A
Ayr Wellness Inc
CNSX:AYR.A
Average P/E: 25.1
Negative Multiple: -0
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
56.7
54%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.8
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.5
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.5
37%
0.9
US
Merck & Co Inc
NYSE:MRK
14.6
15%
1
CH
Novartis AG
SIX:NOVN
19.1
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
15.6
3%
5.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
A
Ayr Wellness Inc
CNSX:AYR.A
Average EV/EBITDA: 400.7
7.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38
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
12.1
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.7
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
CH
Novartis AG
SIX:NOVN
12.1
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
10.9
1%
10.9
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
A
Ayr Wellness Inc
CNSX:AYR.A
Average EV/EBIT: 1 883.7
Negative Multiple: -10.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
40.7
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
14.2
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.1
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
CH
Novartis AG
SIX:NOVN
15.6
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
12.6
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