Cannabis and Hemp for Pets
Comparable Companies.
Appendix
Company
PET COMPANIES
Chewy
Freshpet
Central Garden & Pet
Trupanion
Covetrus
Elanco
Zoetis
PetlQ
Heska Corp
PetMed Express
True Leaf Brands
CANNABIS COMPANIES
Canopy Growth
Aurora Cannabis
Cronos Group
Tilray
Aphria
HEXO
Organigram
Cann Trust
Green Organic Dutchman
TerrAscend
Flowr
Supreme Cannabis
True Leaf Brands
Trueleaf
Ticker
NYSE:CHWY
NASDAQ:FRPT
NASDAQ:CENT
NASDAQ:TRUP
NASDAQ:C VET
NYSE:ELAN
NYSE:ZTS
NASDAQ:PETQ
NASDAQ:HSKA
NASDAQ:PETS
CSE:MJ
NYSE:CGC
NYSE:ACB
TSX:CRON
NASDAQ:TLRY
TSX:APHA
TSX:HEXO
TSX:OGI
TSX:TRST
TSX:TGOD
CSE:TER
TSXV:FLWR
TSXV:FIRE
CSE:MJ
Last price
$28.06
$49.61
$29.54
$22.52
$9.53
$26.11
$122.88
$26.30
$73.96
$27.19
$0.20
$21.06
$3.60
$10.97
$22.28
Notes
Values in exchange currencies (as reported)
Share prices as of October 22, 2019
Data from Thomson Reuters, company filings.
$6.32
$3.36
$4.61
$1.75
$1.10
$4.86
$2.55
$0.83
$0.20
52-W k
High
$41.34
$52.42
$40.59
$37.13
$43.83
$35.46
$130.20
$36.33
$107.00
$33.28
$0.64
$52.74
$10.32
$32.95
$144.06
$18.63
$11.29
$11.30
$13.48
$5.81
$11.27
$8.42
$2.36
$0.64
52-W k
Low
$22.28
$28.44
$22.40
$20.84
$9.96
$25.51
$78.90
$21.29
$62.47
$15.00
$0.16
$17.89
$3.40
$8.47
$20.20
$4.76
$3.07
$3.60
$1.15
$1.01
$3.63
$1.77
$0.77
$0.16
Market Cap
$ millions
$11,436
$1,789
$1,591
$787
$1,135
$9,832
$61,185
$736
$592
$276
$20
$9,211
$4,908
$3,730
$2,087
$1,570
$925
$736
$250
$328
$265
$244
$296
$20
TTM Revenues
$ millions
$3,533
$217
$2,345
$340
$3,769
$3,073
$6,046
$611
$123
$283
$1
$291
$248
$26
$95
$350
$34
$66
$55
$7
$39
$7
$42
$1
CY19 Revenues
$ millions
$3,533
$193
$2,215
$304
$3,778
$3,067
$5,825
$529
$127
$283
$2
$226
$248
$16
$43
$237
$5
$12
$46
$2
$7
$3
$42
$2
EV/CY19 Rev
ratio
3.19x
9.39x
0.83x
2.35X
0.60x
3.86x
11.30x
1.63x
4.69x
1.09x
3.89x
Mean
32.19x
21.12x
88.19x
53.49x
6.78x
154.00x
58.08x
4.85x
103.50x
44.86x
92.33x
7.62x
55.58x
Mean
Enterprise value
$ millions
$11,285
$1,813
$1,828
$714
$2,279
$11,845
$65,839
$860
$595
$309
$8
$7,276
$5,237
$1,411
$2,300
$1,608
$770
$697
$223
$207
$314
$277
$320
$111View entire presentation