First Time Loading...

Canopy Growth Corp
TSX:WEED

Watchlist Manager
Canopy Growth Corp Logo
Canopy Growth Corp
TSX:WEED
Watchlist
Price: 13.28 CAD 3.51%
Updated: May 15, 2024

Relative Value

The Relative Value of one WEED stock under the Base Case scenario is 10.45 CAD. Compared to the current market price of 13.28 CAD, Canopy Growth Corp is Overvalued by 21%.

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.

WEED Relative Value
Base Case
10.45 CAD
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
32
Median 3Y
38.6
Median 5Y
113.4
Industry
2.5
Forward
3.3
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-45.6
Industry
23.4
Forward
-2.4
vs History
vs Industry
Median 3Y
-31.7
Median 5Y
-97.1
Industry
17.9
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-25
Industry
24.1
vs History
92
vs Industry
39
Median 3Y
10.2
Median 5Y
15
Industry
2.1
vs History
92
vs Industry
25
Median 3Y
38.6
Median 5Y
112.7
Industry
2.6
Forward
4.5
vs History
vs Industry
Median 3Y
-86.5
Median 5Y
-86.5
Industry
5.2
vs History
vs Industry
Median 3Y
-31
Median 5Y
-91
Industry
13.9
Forward
-15.1
vs History
vs Industry
Median 3Y
-26.4
Median 5Y
-73.4
Industry
17.5
Forward
-6
vs History
vs Industry
Median 3Y
-31.7
Median 5Y
-95.2
Industry
16.4
vs History
vs Industry
Median 3Y
-30.9
Median 5Y
-55.9
Industry
18.1
vs History
92
vs Industry
52
Median 3Y
7.2
Median 5Y
13.9
Industry
1.9

Multiples Across Competitors

WEED Competitors Multiples
Canopy Growth Corp 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
Canopy Growth Corp
TSX:WEED
1.1B CAD 3.7 -0.9 -5.5 -4.5
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
737.3B USD 20.6 120.4 58.8 66.9
DK
Novo Nordisk A/S
CSE:NOVO B
4.1T DKK 16.7 45.8 34.1 37.5
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
364.3B USD 4.3 9.5 11.7 15.2
US
Merck & Co Inc
NYSE:MRK
329.3B USD 5.4 143.1 35.6 58.1
UK
AstraZeneca PLC
LSE:AZN
189.6B GBP 5 37.7 174.5 278.4
CH
Novartis AG
SIX:NOVN
182.6B CHF 3.4 11.5 8.7 12.8
CH
Roche Holding AG
SIX:ROG
181.5B CHF 3.1 15.8 9 10.6
US
Pfizer Inc
NYSE:PFE
161.6B USD 2.9 -524 12.9 20.6
P/E Multiple
Earnings Growth
CA
Canopy Growth Corp
TSX:WEED
Average P/E: 54.8
Negative Multiple: -0.9
N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A
US
Eli Lilly and Co
NYSE:LLY
120.4
346%
DK
Novo Nordisk A/S
CSE:NOVO B
45.8
84%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A
US
Johnson & Johnson
NYSE:JNJ
9.5
-20%
US
Merck & Co Inc
NYSE:MRK
143.1
7 454%
UK
AstraZeneca PLC
LSE:AZN
37.7
168%
CH
Novartis AG
SIX:NOVN
11.5
15%
CH
Roche Holding AG
SIX:ROG
15.8
26%
US
Pfizer Inc
NYSE:PFE
Negative Multiple: -524
680%
EV/EBITDA Multiple
EBITDA Growth
CA
Canopy Growth Corp
TSX:WEED
Average EV/EBITDA: 465.7
Negative Multiple: -5.5
N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A
US
Eli Lilly and Co
NYSE:LLY
58.8
140%
DK
Novo Nordisk A/S
CSE:NOVO B
34.1
81%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
151%
US
Johnson & Johnson
NYSE:JNJ
11.7
12%
US
Merck & Co Inc
NYSE:MRK
35.6
343%
UK
AstraZeneca PLC
LSE:AZN
174.5
55%
CH
Novartis AG
SIX:NOVN
8.7
3%
CH
Roche Holding AG
SIX:ROG
9
18%
US
Pfizer Inc
NYSE:PFE
12.9
23%
EV/EBIT Multiple
EBIT Growth
CA
Canopy Growth Corp
TSX:WEED
Average EV/EBIT: 2 022.5
Negative Multiple: -4.5
N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A
US
Eli Lilly and Co
NYSE:LLY
66.9
148%
DK
Novo Nordisk A/S
CSE:NOVO B
37.5
82%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
675%
US
Johnson & Johnson
NYSE:JNJ
15.2
28%
US
Merck & Co Inc
NYSE:MRK
58.1
687%
UK
AstraZeneca PLC
LSE:AZN
278.4
123%
CH
Novartis AG
SIX:NOVN
12.8
43%
CH
Roche Holding AG
SIX:ROG
10.6
23%
US
Pfizer Inc
NYSE:PFE
20.6
54%

See Also

Discover More