Company Valuation: iAnthus Capital Holdings, Inc.

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 298.9 251.4 33.69 16.28 165.6 172.5
Change - -15.89% -86.6% -51.67% 916.98% 4.2%
Enterprise Value (EV) 1 314.9 383.3 229 231.6 335.2 360.4
Change - 21.72% -40.26% 1.14% 44.75% 7.53%
P/E ratio -4.15x -0.77x -0.11x -0.21x -0.19x -2.23x
PBR 2.69x 0.69x 0.66x -0.73x 15.1x -2.8x
PEG - -0x 0.02x 0x 0x 0x
Capitalization / Revenue 87.8x 3.21x 0.22x 0.08x 1.02x 1.09x
EV / Revenue 92.5x 4.89x 1.51x 1.14x 2.06x 2.27x
EV / EBITDA -12.3x -7.18x -18.8x 10.6x -8.45x -25.1x
EV / EBIT -9.82x -5.14x -5.96x -32.5x -4.87x -9.13x
EV / FCF -10.1x -6.09x 7.92x 5.86x -15.1x 12.3x
FCF Yield -9.87% -16.4% 12.6% 17.1% -6.64% 8.16%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.9713 -1.904 -1.805 -0.444 -0.1333 -0.0119
Distribution rate - - - - - -
Net sales 1 3.405 78.38 151.7 203 162.6 158.4
EBITDA 1 -25.7 -53.37 -12.2 21.8 -39.67 -14.35
EBIT 1 -32.05 -74.58 -38.39 -7.124 -68.76 -39.49
Net income 1 -62.03 -301.3 -309.8 -76.25 -449.4 -76.62
Net Debt 1 15.94 131.8 195.3 215.3 169.6 187.9
Reference price 2 4.0307 1.4649 0.1962 0.0948 0.0259 0.0265
Nbr of stocks (in thousands) 74,163 171,643 171,718 171,718 6,403,482 6,510,527
Announcement Date 12/04/19 31/07/20 31/03/21 17/03/22 29/03/23 28/03/24
1USD in Million2USD
Estimates

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield (Y) Capi. ($)
-1.01x1.31x5.53x - 217M
-2.88x0.75x3.79x - 201M
-7x - - - 191M
-1.16x1.13x8.06x - 101M
-3.06x0.98x4.52x - 96.38M
Average -3.02x 1.04x 5.48x - 161.27M
Weighted average by Cap. -3.16x 1.05x 5.22x -
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. IAN Stock
  4. Valuation iAnthus Capital Holdings, Inc.