Cipher Pharmaceuticals Inc
OTC:CPHRF

Watchlist Manager
Cipher Pharmaceuticals Inc Logo
Cipher Pharmaceuticals Inc
OTC:CPHRF
Watchlist
Price: 11.11 USD 0.82% Market Closed
Market Cap: 285.5m USD

Relative Value

The Relative Value of one CPHRF stock under the Base Case scenario is hidden USD. Compared to the current market price of 11.11 USD, Cipher Pharmaceuticals 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.

CPHRF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
20
Median 3Y
5.6
Median 5Y
3.5
Industry
2.7
Forward
5.6
vs History
19
vs Industry
25
Median 3Y
7
Median 5Y
6.4
Industry
21.6
Forward
16.1
vs History
26
vs Industry
34
Median 3Y
9.2
Median 5Y
5.6
Industry
16.9
vs History
0
vs Industry
28
Median 3Y
5.6
Median 5Y
4.9
Industry
22.9
vs History
9
vs Industry
35
Median 3Y
1.8
Median 5Y
1.3
Industry
2.3
vs History
19
vs Industry
18
Median 3Y
5
Median 5Y
1.9
Industry
3
Forward
5.7
vs History
19
vs Industry
21
Median 3Y
6.3
Median 5Y
2.3
Industry
5.6
vs History
19
vs Industry
18
Median 3Y
9.5
Median 5Y
3.3
Industry
13.4
Forward
11.2
vs History
20
vs Industry
14
Median 3Y
10.5
Median 5Y
3.7
Industry
16.7
Forward
16.8
vs History
22
vs Industry
33
Median 3Y
8.2
Median 5Y
2.9
Industry
16.1
vs History
3
vs Industry
31
Median 3Y
2.9
Median 5Y
2.3
Industry
18.9
vs History
15
vs Industry
38
Median 3Y
1.9
Median 5Y
1.2
Industry
2

Multiples Across Competitors

CPHRF Competitors Multiples
Cipher Pharmaceuticals 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
Cipher Pharmaceuticals Inc
OTC:CPHRF
394.7m USD 5.7 16.4 14.7 22.6
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
CA
Cipher Pharmaceuticals Inc
OTC:CPHRF
Average P/E: 24.2
16.4
21%
0.8
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
CA
Cipher Pharmaceuticals Inc
OTC:CPHRF
Average EV/EBITDA: 401.5
14.7
46%
0.3
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
CA
Cipher Pharmaceuticals Inc
OTC:CPHRF
Average EV/EBIT: 1 714.7
22.6
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