Curaleaf Holdings Inc
TSX:CURA

Watchlist Manager
Curaleaf Holdings Inc Logo
Curaleaf Holdings Inc
TSX:CURA
Watchlist
Price: 3.83 CAD -7.49% Market Closed
Market Cap: 3B CAD

Relative Value

The Relative Value of one CURA stock under the Base Case scenario is hidden CAD. Compared to the current market price of 3.83 CAD, Curaleaf 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.

CURA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
51
vs Industry
82
Median 3Y
1.3
Median 5Y
2
Industry
2.6
Forward
1.6
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-9.4
Industry
21.7
Forward
-9.1
vs History
56
vs Industry
49
Median 3Y
32.5
Median 5Y
21.7
Industry
16.7
vs History
vs Industry
Median 3Y
-8.9
Median 5Y
-10.8
Industry
23.1
vs History
37
vs Industry
66
Median 3Y
2.3
Median 5Y
2.4
Industry
2.2
vs History
51
vs Industry
70
Median 3Y
1.7
Median 5Y
2.5
Industry
2.9
Forward
2.2
vs History
51
vs Industry
68
Median 3Y
3.7
Median 5Y
5.3
Industry
5.5
vs History
36
vs Industry
45
Median 3Y
12.1
Median 5Y
7.4
Industry
13.2
Forward
10.6
vs History
0
vs Industry
5
Median 3Y
59.2
Median 5Y
52
Industry
16.8
Forward
133.6
vs History
56
vs Industry
41
Median 3Y
39.5
Median 5Y
28.1
Industry
15.9
vs History
22
vs Industry
21
Median 3Y
28.5
Median 5Y
-21.3
Industry
19.2
vs History
56
vs Industry
74
Median 3Y
1.1
Median 5Y
1.2
Industry
1.9

Multiples Across Competitors

CURA Competitors Multiples
Curaleaf 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
Curaleaf Holdings Inc
TSX:CURA
2.9B CAD 1.7 -8.6 11.6 491.6
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.1 55.3 37.1 39.8
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
258.9B CHF 4.2 27.5 11.7 13.7
UK
AstraZeneca PLC
LSE:AZN
211.4B GBP 4.9 30.3 109 159.6
CH
Novartis AG
SIX:NOVN
208.6B CHF 4.7 18.3 11.6 15
US
Merck & Co Inc
NYSE:MRK
260.5B USD 4.1 13.7 9.7 11.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.3T DKK 4.3 13 9.1 10.6
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
143.3B USD 2.3 14.6 7.4 10.2
P/E Multiple
Earnings Growth PEG
US
Curaleaf Holdings Inc
TSX:CURA
Average P/E: 24.1
Negative Multiple: -8.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
55.3
53%
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
27.5
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30.3
38%
0.8
CH
Novartis AG
SIX:NOVN
18.3
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.7
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13
4%
3.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -71.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Curaleaf Holdings Inc
TSX:CURA
Average EV/EBITDA: 400.1
11.6
9%
1.3
US
Eli Lilly and Co
NYSE:LLY
37.1
33%
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
11.7
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
109
10%
10.9
CH
Novartis AG
SIX:NOVN
11.6
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.7
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.1
2%
4.5
IE
E
Endo International PLC
LSE:0Y5F
331.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
1%
7.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Curaleaf Holdings Inc
TSX:CURA
Average EV/EBIT: 1 755.1
491.6
68%
7.2
US
Eli Lilly and Co
NYSE:LLY
39.8
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
13.7
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
159.6
23%
6.9
CH
Novartis AG
SIX:NOVN
15
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11.5
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
10.6
1%
10.6
IE
E
Endo International PLC
LSE:0Y5F
830.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
8%
1.3