Theratechnologies Inc
TSX:TH

Watchlist Manager
Theratechnologies Inc Logo
Theratechnologies Inc
TSX:TH
Watchlist
Price: 4.495 CAD -0.33% Market Closed
Market Cap: 206.7m CAD

Relative Value

The Relative Value of one TH stock under the Base Case scenario is 4.152 CAD. Compared to the current market price of 4.495 CAD, Theratechnologies Inc is Overvalued by 8%.

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.

TH Relative Value
Base Case
4.152 CAD
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
87
Median 3Y
1
Median 5Y
1.7
Industry
7.7
Forward
1.8
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-16.9
Industry
22.9
Forward
-157.7
vs History
4
vs Industry
6
Median 3Y
-13.1
Median 5Y
-51
Industry
21.5
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-9.5
Industry
22.7
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-2.4
Industry
3
vs History
47
vs Industry
73
Median 3Y
1.1
Median 5Y
2.1
Industry
8.2
Forward
2.1
vs History
47
vs Industry
73
Median 3Y
1.5
Median 5Y
2.7
Industry
10.4
vs History
0
vs Industry
12
Median 3Y
-2
Median 5Y
-14.8
Industry
5.6
Forward
14.5
vs History
0
vs Industry
10
Median 3Y
-1.5
Median 5Y
-9.1
Industry
5.9
Forward
16.1
vs History
4
vs Industry
4
Median 3Y
-15
Median 5Y
-53.5
Industry
6.8
vs History
vs Industry
1
Median 3Y
-11.5
Median 5Y
-49.3
Industry
5
vs History
53
vs Industry
28
Median 3Y
8.6
Median 5Y
13
Industry
5.2

Multiples Across Competitors

TH Competitors Multiples
Theratechnologies Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Theratechnologies Inc
TSX:TH
206.7m CAD 1.8 -16.3 17.2 21.2
FR
Pharnext SCA
OTC:PNEXF
6T USD 34 071 784.8 -161 938.1 -196 644.6 -194 400.6
US
Abbvie Inc
NYSE:ABBV
367.6B USD 6.3 98.7 16.2 23.6
US
US BioTec Inc
OTC:USBC
168.1B USD 0 0 0 0
US
Amgen Inc
NASDAQ:AMGN
154.7B USD 4.4 23.4 18.3 18.3
US
Gilead Sciences Inc
NASDAQ:GILD
141.7B USD 4.9 22.5 10.5 14.4
US
Epizyme Inc
F:EPE
94.1B EUR 2 067.7 -527.6 -574.5 -559.2
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
99.5B USD 8.7 27.4 20.1 21
AU
CSL Ltd
ASX:CSL
104.4B AUD 4.4 22.6 14.9 18.6
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
62.4B USD 4.4 14 12.6 14.2
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
59.5B USD 24.1 -186.3 -465.8 -319.8
P/S Multiple
Revenue Growth P/S to Growth
CA
Theratechnologies Inc
TSX:TH
Average P/S: 3 407 391.2
1.8
6%
0.3
FR
Pharnext SCA
OTC:PNEXF
34 071 784.8
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.3
9%
0.7
US
U
US BioTec Inc
OTC:USBC
Not Available N/A N/A
US
Amgen Inc
NASDAQ:AMGN
4.4
4%
1.1
US
Gilead Sciences Inc
NASDAQ:GILD
4.9
4%
1.2
US
E
Epizyme Inc
F:EPE
2 067.7
N/A N/A
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
8.7
10%
0.9
AU
CSL Ltd
ASX:CSL
4.4
6%
0.7
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
4.4
5%
0.9
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
24.1
41%
0.6
P/E Multiple
Earnings Growth PEG
CA
Theratechnologies Inc
TSX:TH
Average P/E: 34.8
Negative Multiple: -16.3
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -161 938.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
98.7
88%
1.1
US
U
US BioTec Inc
OTC:USBC
Not Available N/A N/A
US
Amgen Inc
NASDAQ:AMGN
23.4
45%
0.5
US
Gilead Sciences Inc
NASDAQ:GILD
22.5
191%
0.1
US
E
Epizyme Inc
F:EPE
Negative Multiple: -527.6 N/A N/A
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
27.4
N/A N/A
AU
CSL Ltd
ASX:CSL
22.6
14%
1.6
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
14
6%
2.3
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -186.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Theratechnologies Inc
TSX:TH
Average EV/EBITDA: 15.7
17.2
47%
0.4
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -196 644.6 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.2
14%
1.2
US
U
US BioTec Inc
OTC:USBC
Not Available N/A N/A
US
Amgen Inc
NASDAQ:AMGN
18.3
10%
1.8
US
Gilead Sciences Inc
NASDAQ:GILD
10.5
6%
1.7
US
E
Epizyme Inc
F:EPE
Negative Multiple: -574.5 N/A N/A
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
20.1
17%
1.2
AU
CSL Ltd
ASX:CSL
14.9
12%
1.2
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
12.6
9%
1.4
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -465.8 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Theratechnologies Inc
TSX:TH
Average EV/EBIT: 18.8
21.2
55%
0.4
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -194 400.6 N/A N/A
US
Abbvie Inc
NYSE:ABBV
23.6
28%
0.8
US
U
US BioTec Inc
OTC:USBC
Not Available N/A N/A
US
Amgen Inc
NASDAQ:AMGN
18.3
19%
1
US
Gilead Sciences Inc
NASDAQ:GILD
14.4
12%
1.2
US
E
Epizyme Inc
F:EPE
Negative Multiple: -559.2 N/A N/A
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
21
17%
1.2
AU
CSL Ltd
ASX:CSL
18.6
16%
1.2
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
14.2
10%
1.4
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
Negative Multiple: -319.8 N/A N/A