Cannabis and Hemp for Pets slide image

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 $111
View entire presentation