Valuation iAnthus Capital Holdings, Inc.

Equities

Market Closed - Canadian Securities Exchange Other stock markets 19:14:18 09/04/2026 BST			5-day change	1st Jan Change
0.005000 ^CAD	0.00%		0.00%	-

03-27	IAnthus Capital Holdings, Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03-26	IAnthus Capital Holdings, Inc. Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	33.69	16.28	165.6	172.5	46.42	25.01
Change	-	-51.67%	916.98%	4.2%	-73.1%	-46.11%
Enterprise Value (EV) ¹	229	231.6	335.2	360.4	238.3	241.3
Change	-	1.14%	44.75%	7.53%	-33.88%	1.25%
P/E ratio	-0.11x	-0.21x	-0.19x	-2.23x	-5.96x	-0.61x
PBR	0.66x	-0.73x	15.1x	-2.8x	-0.71x	-0.24x
PEG	-	0x	0x	0x	0.1x	-0x
Capitalization / Revenue	0.22x	0.08x	1.02x	1.09x	0.28x	0.17x
EV / Revenue	1.51x	1.14x	2.06x	2.27x	1.43x	1.68x
EV / EBITDA	-18.8x	10.6x	-8.45x	-25.1x	19.7x	51.5x
EV / EBIT	-5.96x	-32.5x	-4.87x	-9.13x	-22.5x	-19.3x
EV / FCF	7.92x	5.86x	-15.1x	12.3x	-3.57x	-32.1x
FCF Yield	12.6%	17.1%	-6.64%	8.16%	-28%	-3.12%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.805	-0.444	-0.1333	-0.0119	-0.001167	-0.005998
Distribution rate	-	-	-	-	-	-
Net sales ¹	151.7	203	162.6	158.4	166.8	143.6
EBITDA ¹	-12.2	21.8	-39.67	-14.35	12.11	4.683
EBIT ¹	-38.39	-7.124	-68.76	-39.49	-10.57	-12.53
Net income ¹	-309.8	-76.25	-449.4	-76.62	-7.636	-40.2
Net Debt ¹	195.3	215.3	169.6	187.9	191.9	216.3
Reference price ²	0.196202	0.094825	0.025860	0.026503	0.006950	0.003647
Nbr of stocks (in thousands)	171,718	171,718	6,403,482	6,510,527	6,678,395	6,859,128
Announcement Date	31/03/21	17/03/22	29/03/23	28/03/24	24/03/25	27/03/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IANTHUS CAPITAL HOLDINGS, INC.	-	-	-	-	25.21M
ORGANIGRAM GLOBAL INC.	14.33x	-	-	-	191M
CANNARA BIOTECH INC.	13.47x	1.4x	5.26x	-	138M
JUSHI HOLDINGS INC.	-2.53x	1.09x	5.7x	-	102M
ASCEND WELLNESS HOLDINGS, INC.	-1.03x	0.62x	2.77x	-	89.23M
Average	6.06x	1.04x	4.58x		109.09M
Weighted average by Cap.	8.15x	1.09x	4.72x