Numinus Wellness Inc
TSX:NUMI

Watchlist Manager
Numinus Wellness Inc Logo
Numinus Wellness Inc
TSX:NUMI
Watchlist
Price: 0.05 CAD Market Closed
Market Cap: 16.1m CAD

Relative Value

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

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.

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

Valuation Multiples

vs History
vs Industry
Median 3Y
82.4
Median 5Y
82.4
Industry
2.6
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-7.5
Industry
21.7
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-7.9
Industry
16.7
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-7.3
Industry
23.1
vs History
vs Industry
Median 3Y
1.6
Median 5Y
1.6
Industry
2.2
vs History
vs Industry
Median 3Y
34.3
Median 5Y
34.3
Industry
2.9
vs History
vs Industry
Median 3Y
-163.5
Median 5Y
-163.5
Industry
5.5
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.3
Industry
13.2
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.2
Industry
16.8
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.3
Industry
15.9
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.2
Industry
19.2
vs History
vs Industry
Median 3Y
6.4
Median 5Y
6.4
Industry
1.9

Multiples Across Competitors

NUMI Competitors Multiples
Numinus Wellness 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
Numinus Wellness Inc
TSX:NUMI
106.6m CAD 82.4 -7.5 -3.3 -3.2
US
Eli Lilly and Co
NYSE:LLY
1T USD 17 55 36.9 39.5
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
499.7B USD 5.4 19.9 16.3 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 30.1 108.4 158.6
CH
Novartis AG
SIX:NOVN
207.8B CHF 4.7 18.2 11.5 14.9
US
Merck & Co Inc
NYSE:MRK
259.3B USD 4 13.6 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
143.6B USD 2.3 14.6 7.4 10.2
P/E Multiple
Earnings Growth PEG
CA
Numinus Wellness Inc
TSX:NUMI
Average P/E: 24
Negative Multiple: -7.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
55
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
30.1
38%
0.8
CH
Novartis AG
SIX:NOVN
18.2
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.6
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
CA
Numinus Wellness Inc
TSX:NUMI
Average EV/EBITDA: 438.8
Negative Multiple: -3.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.9
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.3
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.7
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.4
10%
10.8
CH
Novartis AG
SIX:NOVN
11.5
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
CA
Numinus Wellness Inc
TSX:NUMI
Average EV/EBIT: 1 881.3
Negative Multiple: -3.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
39.5
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
158.6
23%
6.9
CH
Novartis AG
SIX:NOVN
14.9
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