Cipher Pharmaceuticals Inc
OTC:CPHRF

Watchlist Manager
Cipher Pharmaceuticals Inc Logo
Cipher Pharmaceuticals Inc
OTC:CPHRF
Watchlist
Price: 11 USD 0.18% Market Closed
Market Cap: 282.7m 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 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
31
vs Industry
20
Median 3Y
5.6
Median 5Y
3.5
Industry
2.6
Forward
5.4
vs History
22
vs Industry
25
Median 3Y
7
Median 5Y
6.4
Industry
21.4
Forward
15.6
vs History
30
vs Industry
34
Median 3Y
9.3
Median 5Y
5.6
Industry
16.4
vs History
3
vs Industry
28
Median 3Y
5.6
Median 5Y
4.9
Industry
22.8
vs History
14
vs Industry
35
Median 3Y
1.8
Median 5Y
1.3
Industry
2.2
vs History
22
vs Industry
18
Median 3Y
5
Median 5Y
1.9
Industry
2.9
Forward
5.5
vs History
22
vs Industry
21
Median 3Y
6.3
Median 5Y
2.3
Industry
5.5
vs History
22
vs Industry
18
Median 3Y
9.5
Median 5Y
3.3
Industry
13
Forward
10.8
vs History
23
vs Industry
14
Median 3Y
10.5
Median 5Y
3.7
Industry
16.5
Forward
16.3
vs History
25
vs Industry
33
Median 3Y
8.2
Median 5Y
2.9
Industry
15.6
vs History
6
vs Industry
31
Median 3Y
2.9
Median 5Y
2.3
Industry
18.7
vs History
20
vs Industry
38
Median 3Y
1.9
Median 5Y
1.2
Industry
1.9

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
378m USD 5.5 15.9 14.2 21.9
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.2 55.5 37.2 39.9
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
498.9B USD 5.4 19.9 16.2 21.1
CH
Roche Holding AG
SIX:ROG
261.4B CHF 4.2 27.7 11.8 13.8
UK
AstraZeneca PLC
LSE:AZN
210.8B GBP 4.9 30.2 108.4 158.6
CH
Novartis AG
SIX:NOVN
210.3B CHF 4.7 18.4 11.7 15.1
US
Merck & Co Inc
NYSE:MRK
264.8B USD 4.1 13.9 9.9 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.6 14.1 9.9 11.5
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.2B USD 2.3 14.6 7.4 10.2
P/E Multiple
Earnings Growth PEG
CA
Cipher Pharmaceuticals Inc
OTC:CPHRF
Average P/E: 23.4
15.9
21%
0.8
US
Eli Lilly and Co
NYSE:LLY
55.5
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.7
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.2
37%
0.8
CH
Novartis AG
SIX:NOVN
18.4
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
14.1
3%
4.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Cipher Pharmaceuticals Inc
OTC:CPHRF
Average EV/EBITDA: 401.1
14.2
46%
0.3
US
Eli Lilly and Co
NYSE:LLY
37.2
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
11.8
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.4
10%
10.8
CH
Novartis AG
SIX:NOVN
11.7
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.9
1%
9.9
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Cipher Pharmaceuticals Inc
OTC:CPHRF
Average EV/EBIT: 1 714.1
21.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.9
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
13.8
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.6
23%
6.9
CH
Novartis AG
SIX:NOVN
15.1
12%
1.3
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
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