C

Chalice Brands Ltd.
OTC:CHALF

Watchlist Manager
Chalice Brands Ltd.
OTC:CHALF
Watchlist
Price: 0.0001 USD Market Closed
Market Cap: 2.9m USD

Relative Value

CHALF doesn't have a meaningful market cap.

There is not enough data to reliably calculate the relative value of CHALF.

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.

CHALF Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.4
Median 5Y
0.5
Industry
2.6
Forward
0.4
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.3
Industry
21.4
Forward
-2.7
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-5.1
Industry
16.4
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-2.7
Industry
22.8
vs History
vs Industry
Median 3Y
0.9
Median 5Y
0.9
Industry
2.2
vs History
vs Industry
Median 3Y
0.8
Median 5Y
0.8
Industry
2.9
Forward
0.8
vs History
vs Industry
Median 3Y
2
Median 5Y
2
Industry
5.5
vs History
vs Industry
Median 3Y
-14.5
Median 5Y
-14.6
Industry
13
Forward
-31.1
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-6.5
Industry
16.5
Forward
-11.7
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-9.2
Industry
15.6
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-7.3
Industry
18.7
vs History
vs Industry
Median 3Y
0.6
Median 5Y
0.6
Industry
1.9

Multiples Across Competitors

CHALF Competitors Multiples
Chalice Brands Ltd. 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
Chalice Brands Ltd.
OTC:CHALF
19m USD 0.4 -1.3 -14.3 -6.4
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
CA
C
Chalice Brands Ltd.
OTC:CHALF
Average P/E: 25.1
Negative Multiple: -1.3
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
CA
C
Chalice Brands Ltd.
OTC:CHALF
Average EV/EBITDA: 440.1
Negative Multiple: -14.3
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
CA
C
Chalice Brands Ltd.
OTC:CHALF
Average EV/EBIT: 1 883.7
Negative Multiple: -6.4
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