C

Cannabist Company Holdings Inc
OTC:CBSTF

Watchlist Manager
Cannabist Company Holdings Inc
OTC:CBSTF
Watchlist
Price: 0.0511 USD 2.2% Market Closed
Market Cap: 20.8m USD

Relative Value

The Relative Value of one CBSTF stock under the Base Case scenario is hidden USD. Compared to the current market price of 0.0511 USD, Cannabist Company 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.

CBSTF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
88
Median 3Y
0.4
Median 5Y
0
Industry
2.7
Forward
0.3
vs History
vs Industry
Median 3Y
-3
Median 5Y
0
Industry
21.6
Forward
-0.4
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
0
Industry
16.9
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
0
Industry
22.9
vs History
vs Industry
12
Median 3Y
6
Median 5Y
-1.8
Industry
2.3
vs History
31
vs Industry
76
Median 3Y
1.1
Median 5Y
0
Industry
3
Forward
1.3
vs History
31
vs Industry
68
Median 3Y
3.5
Median 5Y
0
Industry
5.6
vs History
vs Industry
40
Median 3Y
12.2
Median 5Y
0
Industry
13.4
Forward
14.5
vs History
vs Industry
Median 3Y
-48.4
Median 5Y
0
Industry
16.7
Forward
-10.1
vs History
vs Industry
Median 3Y
-17.6
Median 5Y
0
Industry
16.1
vs History
vs Industry
Median 3Y
-30.9
Median 5Y
0
Industry
18.9
vs History
46
vs Industry
73
Median 3Y
1.1
Median 5Y
0.7
Industry
2

Multiples Across Competitors

CBSTF Competitors Multiples
Cannabist Company 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
Cannabist Company Holdings Inc
OTC:CBSTF
151.9m USD 0.3 -0.7 -150.5 -10.4
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.1 55.1 37 39.6
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
525.9B USD 5.7 20.9 17.1 22.2
CH
Roche Holding AG
SIX:ROG
275B CHF 4.5 29.2 12.4 14.5
UK
AstraZeneca PLC
LSE:AZN
221.5B GBP 5.1 31.7 109.1 159.7
CH
Novartis AG
SIX:NOVN
223.2B CHF 5 19.4 12.3 15.8
US
Merck & Co Inc
NYSE:MRK
276.1B USD 4.3 14.5 10.3 12.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.2 15.9 11.1 12.9
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
145.4B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
US
C
Cannabist Company Holdings Inc
OTC:CBSTF
Average P/E: 25.2
Negative Multiple: -0.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
55.1
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.2
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.7
37%
0.9
CH
Novartis AG
SIX:NOVN
19.4
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
DK
Novo Nordisk A/S
CSE:NOVO B
15.9
3%
5.3
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Cannabist Company Holdings Inc
OTC:CBSTF
Average EV/EBITDA: 440.2
Negative Multiple: -150.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
17.1
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.4
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
109.1
10%
10.9
CH
Novartis AG
SIX:NOVN
12.3
6%
2
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
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
C
Cannabist Company Holdings Inc
OTC:CBSTF
Average EV/EBIT: 1 883.9
Negative Multiple: -10.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.6
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
22.2
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.5
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.7
23%
6.9
CH
Novartis AG
SIX:NOVN
15.8
12%
1.3
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
7%
1.5