C

Cosmos Holdings Inc
NASDAQ:COSM

Watchlist Manager
Cosmos Holdings Inc
NASDAQ:COSM
Watchlist
Price: 0.649 USD 1.9% Market Closed
Market Cap: 19.6m USD

Relative Value

The Relative Value of one COSM stock under the Base Case scenario is 1.245 USD. Compared to the current market price of 0.649 USD, Cosmos Holdings Inc is Undervalued by 48%.

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.

COSM Relative Value
Base Case
1.245 USD
Undervaluation 48%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
87
Median 3Y
0.6
Median 5Y
2.2
Industry
2.4
Forward
0.3
vs History
vs Industry
Median 3Y
-1.1
Median 5Y
-1.3
Industry
22.4
Forward
63.6
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-8.2
Industry
14.4
vs History
vs Industry
Median 3Y
-3
Median 5Y
-3.4
Industry
21.2
vs History
61
vs Industry
80
Median 3Y
0.9
Median 5Y
1
Industry
2.3
vs History
93
vs Industry
85
Median 3Y
0.8
Median 5Y
2.1
Industry
2.6
Forward
0.3
vs History
87
vs Industry
52
Median 3Y
9.3
Median 5Y
20.4
Industry
5.3
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-2.3
Industry
12
Forward
6.7
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-2.2
Industry
16.6
Forward
41.5
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-9.6
Industry
14.6
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-5.7
Industry
18.3
vs History
92
vs Industry
81
Median 3Y
0.8
Median 5Y
2.4
Industry
1.9

Multiples Across Competitors

COSM Competitors Multiples
Cosmos Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Cosmos Holdings Inc
NASDAQ:COSM
19.6m USD 0.4 -0.9 -1.8 -1.6
US
Mckesson Corp
NYSE:MCK
86.6B USD 0.2 27.4 16 18
US
Cencora Inc
NYSE:COR
56.7B USD 0.2 29.9 13.7 18
US
Amerisourcebergen Corp
LSE:0HF3
56.9B USD 0.2 30 13.8 18.1
US
Cardinal Health Inc
NYSE:CAH
35.7B USD 0.2 22.9 12.2 16
AU
Sigma Healthcare Ltd
ASX:SIG
35.1B AUD 7.1 -2 535.2 1 625.3 1 625.3
CN
Huadong Medicine Co Ltd
SZSE:000963
76.5B CNY 1.8 21.1 15.9 15.9
CN
Shanghai Pharmaceuticals Holding Co Ltd
SSE:601607
68B CNY 0.2 11.2 15.8 15.8
KR
Celltrion Healthcare Co Ltd
KOSDAQ:091990
12.2T KRW 5.9 89.6 59.9 61.9
AU
EBOS Group Ltd
OTC:EBOSY
8.5B USD 1.1 60.4 33.9 33.9
US
Henry Schein Inc
NASDAQ:HSIC
8.5B USD 0.7 21.8 10.5 14.6