I

Ianthus Capital Holdings Inc
CNSX:IAN

Watchlist Manager
Ianthus Capital Holdings Inc
CNSX:IAN
Watchlist
Price: 0.01 CAD Market Closed
Market Cap: 68.2m CAD

Relative Value

The Relative Value of one IAN stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.01 CAD, Ianthus Capital Holdings 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.

IAN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
89
Median 3Y
1.4
Median 5Y
2.2
Industry
2.6
vs History
7
vs Industry
Median 3Y
-1.8
Median 5Y
-3.2
Industry
21.6
vs History
57
vs Industry
47
Median 3Y
6.7
Median 5Y
7.5
Industry
16.5
vs History
vs Industry
25
Median 3Y
-43
Median 5Y
-11.8
Industry
22.5
vs History
vs Industry
3
Median 3Y
-1.5
Median 5Y
-1.3
Industry
2.3
vs History
93
vs Industry
66
Median 3Y
2.2
Median 5Y
3
Industry
2.9
vs History
93
vs Industry
61
Median 3Y
5.3
Median 5Y
6.6
Industry
5.5
vs History
36
vs Industry
11
Median 3Y
-11.4
Median 5Y
-8.3
Industry
13
vs History
vs Industry
Median 3Y
-13.2
Median 5Y
-16.3
Industry
16.6
vs History
57
vs Industry
19
Median 3Y
17.1
Median 5Y
19.4
Industry
15.8
vs History
7
vs Industry
12
Median 3Y
-11.5
Median 5Y
-26.4
Industry
19.1
vs History
93
vs Industry
62
Median 3Y
1.6
Median 5Y
2.2
Industry
1.9

Multiples Across Competitors

IAN Competitors Multiples
Ianthus Capital 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
CA
Ianthus Capital Holdings Inc
CNSX:IAN
67.4m CAD 0.3 19 24.5 -15.2
US
Eli Lilly and Co
NYSE:LLY
1T USD 16.8 54.3 36.5 39.1
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
504B USD 5.5 20.1 16.4 21.3
CH
Roche Holding AG
SIX:ROG
252.4B CHF 4.1 26.8 11.5 13.4
UK
AstraZeneca PLC
LSE:AZN
210.7B GBP 4.9 30.1 108.7 159.1
CH
Novartis AG
SIX:NOVN
206.8B CHF 4.6 18.1 11.5 14.8
US
Merck & Co Inc
NYSE:MRK
245.9B USD 3.8 12.9 9.2 10.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.3 13.1 9.2 10.7
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
143B USD 2.3 14.6 7.4 10.1
P/E Multiple
Earnings Growth PEG
CA
I
Ianthus Capital Holdings Inc
CNSX:IAN
Average P/E: 23.2
19
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.3
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.1
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.8
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30.1
38%
0.8
CH
Novartis AG
SIX:NOVN
18.1
17%
1.1
US
Merck & Co Inc
NYSE:MRK
12.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.1
4%
3.3
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -71.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
I
Ianthus Capital Holdings Inc
CNSX:IAN
Average EV/EBITDA: 401.1
24.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.5
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.4
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.5
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.7
10%
10.9
CH
Novartis AG
SIX:NOVN
11.5
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.2
6%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9.2
2%
4.6
IE
E
Endo International PLC
LSE:0Y5F
331.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
1%
7.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
I
Ianthus Capital Holdings Inc
CNSX:IAN
Average EV/EBIT: 1 881.2
Negative Multiple: -15.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.1
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.3
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.4
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
159.1
23%
6.9
CH
Novartis AG
SIX:NOVN
14.8
12%
1.2
US
Merck & Co Inc
NYSE:MRK
10.9
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
10.7
1%
10.7
IE
E
Endo International PLC
LSE:0Y5F
830.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
8%
1.3