Valuation Canopy Growth Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 21:00:00 10/09/2024 BST			5-day change	1st Jan Change
6.580 ^CAD	-0.30%		-4.22%	-2.66%

08-27	Health Care Flat as Cannabis Shares Slide -- Health Care Roundup	DJ
08-27	Pot stocks fall as US DEA pushes cannabis reclassification hearing to December	RE

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,154	15,424	3,737	1,215	1,062	562	-	-
Change	-	115.61%	-75.77%	-67.49%	-12.56%	-47.1%	-	-
Enterprise Value (EV) ¹	5,643	14,708	3,866	1,739	1,456	1,089	1,162	1,142
Change	-	160.65%	-73.71%	-55.01%	-16.28%	-25.22%	6.7%	-1.72%
P/E ratio	-5.38x	-8.61x	-12.3x	-0.34x	-1.33x	-2.67x	-5.44x	-9.87x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.4x	0.1x	-0x	0x	0x	0.1x	0.2x
Capitalization / Revenue	17.9x	28.2x	7.18x	3.02x	3.09x	1.95x	1.78x	1.58x
EV / Revenue	14.2x	26.9x	7.43x	4.32x	4.23x	3.79x	3.67x	3.22x
EV / EBITDA	-12.7x	-43.2x	-9.31x	-4.97x	-24.7x	-72.8x	61.1x	37.8x
EV / EBIT	-5.4x	-13x	-5.42x	-0.61x	-6.37x	-10.8x	-19.3x	-54.4x
EV / FCF	-3.82x	-23.3x	-6.64x	-3.07x	-5.1x	-8.35x	-14.9x	-19.3x
FCF Yield	-26.2%	-4.28%	-15.1%	-32.6%	-19.6%	-12%	-6.72%	-5.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-38	-46.9	-7.7	-70.7	-8.79	-2.46	-1.209	-0.6667
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	398.8	546.6	520.3	402.9	343.9	287.5	316.6	354.6
EBITDA ¹	-442.8	-340.3	-415.4	-349.7	-58.92	-14.95	19.03	30.23
EBIT ¹	-1,046	-1,134	-713.3	-2,848	-228.7	-101.1	-60.05	-20.98
Net income ¹	-1,321	-1,745	-302.2	-3,278	-657.3	-179.3	-96.67	-65.63
Net Debt ¹	-1,511	-716.3	129.3	524.3	393.8	527	600	580
Reference price ²	204.600	403.600	94.800	23.700	11.660	6.580	6.580	6.580
Nbr of stocks (in thousands)	34,965	38,216	39,417	51,264	91,115	85,147	-	-
Announcement Date	29/05/20	01/06/21	27/05/22	22/06/23	30/05/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CANOPY GROWTH CORPORATION	-2.68x	3.79x	-72.83x	-.--%	414M
DONG-E-E-JIAO CO.,LTD.	22.7x	4.9x	16.27x	+4.29%	4.58B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	18.92x	2.37x	10.33x	+1.04%	3.53B
TASLY PHARMACEUTICAL GROUP CO., LTD	17.82x	2.19x	9.84x	+2.59%	3B
TIANJIN PHARMACEUTICAL DA REN TANG GROUP CORPORATION LIMITED	18.38x	-	-	-.--%	2.61B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	18.61x	3.05x	14.01x	+4.02%	1.81B
TIANJIN CHASE SUN PHARMACEUTICAL CO.,LTD	17.72x	-	-	-	1.35B
PT INDUSTRI JAMU DAN FARMASI SIDO MUNCUL TBK	17.09x	4.75x	12.1x	+5.04%	1.29B
Average	16.07x	3.51x	-1.71x	+2.42%	2.32B
Weighted average by Cap.	18.87x	3.46x	10.35x	+2.60%