Valuation iAnthus Capital Holdings, Inc.

Equities

Market Closed - Canadian Securities Exchange Other stock markets 14:53:01 06/03/2026 GMT			5-day change	1st Jan Change
0.005000 ^CAD	0.00%		0.00%	-

02-17	Ianthus provides update on planned Florida expansion, new brand launches	RE
02-17	IAnthus Capital Holdings, Inc. Provides Update on Planned Florida Expansion, New Brand Launches, and New Jersey Bridge Notes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	251.4	33.69	16.28	165.6	172.5	46.42
Change	-	-86.6%	-51.67%	916.98%	4.2%	-73.1%
Enterprise Value (EV) ¹	383.3	229	231.6	335.2	360.4	238.3
Change	-	-40.26%	1.14%	44.75%	7.53%	-33.88%
P/E ratio	-0.77x	-0.11x	-0.21x	-0.19x	-2.23x	-5.96x
PBR	0.69x	0.66x	-0.73x	15.1x	-2.8x	-0.71x
PEG	-	0.02x	0x	0x	0x	0.1x
Capitalization / Revenue	3.21x	0.22x	0.08x	1.02x	1.09x	0.28x
EV / Revenue	4.89x	1.51x	1.14x	2.06x	2.27x	1.43x
EV / EBITDA	-7.18x	-18.8x	10.6x	-8.45x	-25.1x	19.7x
EV / EBIT	-5.14x	-5.96x	-32.5x	-4.87x	-9.13x	-22.5x
EV / FCF	-6.09x	7.92x	5.86x	-15.1x	12.3x	-3.57x
FCF Yield	-16.4%	12.6%	17.1%	-6.64%	8.16%	-28%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.904	-1.805	-0.444	-0.1333	-0.0119	-0.001167
Distribution rate	-	-	-	-	-	-
Net sales ¹	78.38	151.7	203	162.6	158.4	166.8
EBITDA ¹	-53.37	-12.2	21.8	-39.67	-14.35	12.11
EBIT ¹	-74.58	-38.39	-7.124	-68.76	-39.49	-10.57
Net income ¹	-301.3	-309.8	-76.25	-449.4	-76.62	-7.636
Net Debt ¹	131.8	195.3	215.3	169.6	187.9	191.9
Reference price ²	1.464880	0.196202	0.094825	0.025860	0.026503	0.006950
Nbr of stocks (in thousands)	171,643	171,718	171,718	6,403,482	6,510,527	6,678,395
Announcement Date	31/07/20	31/03/21	17/03/22	29/03/23	28/03/24	24/03/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IANTHUS CAPITAL HOLDINGS, INC.	-	-	-	-	25.6M
ORGANIGRAM GLOBAL INC.	13.86x	-	-	-	199M
CANNARA BIOTECH INC.	13.05x	1.35x	5.09x	-	136M
ASCEND WELLNESS HOLDINGS, INC.	-1.32x	0.79x	3.37x	-	111M
JUSHI HOLDINGS INC.	-1.82x	1.1x	5.97x	-	105M
Average	5.94x	1.08x	4.81x		115.49M
Weighted average by Cap.	7.60x	1.10x	4.81x