Valuation Westleaf Inc Toronto S.E.

Stocks

End-of-day quote Toronto S.E. Other stock markets
- ^CAD	-

05-21	Decibel Cannabis Swings To Q1 Adjusted Profit As Revenue Jumps	MT
05-21	(DB.V) Decibel Cannabis Reconfirms Prior Issued FY26 Guidance; Net Revs of $130-$135M, and Adjusted EBITDA of $27-$31M	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	58.58	40.45	53.18	40.37	63.45	69.25	-	-
Change	-	-30.95%	31.46%	-24.08%	57.18%	9.13%	-	-
Enterprise Value (EV) ¹	58.58	40.45	98.21	40.37	91.21	104.4	83.65	81.95
Change	-	-30.95%	142.8%	-58.89%	125.93%	14.51%	-19.91%	-2.03%
P/E	14.5x	-10x	-	3.5x	-11x	16x	4.8x	3.6x
PBR	-	-	-	-	1.02x	-	-	-
PEG	-	0x	-	-	0x	-0x	0x	0.1x
Capitalization / Revenue	1.12x	0.51x	0.46x	0.44x	0.56x	0.52x	0.47x	0.44x
EV / Revenue	1.12x	0.51x	0.85x	0.44x	0.81x	0.79x	0.57x	0.53x
EV / EBITDA	7.9x	2.38x	3.79x	2.25x	3.93x	3.51x	2.43x	2.14x
EV / EBIT	9.82x	-56.7x	69.6x	-	-647x	8.22x	4.7x	2.76x
EV / FCF	-	-	27.4x	28.9x	16.5x	-11.9x	5.74x	3.32x
FCF Yield	-	-	3.65%	3.46%	6.07%	-8.43%	17.4%	30.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.01	-0.01	-	0.02	-0.01	0.0075	0.025	0.0333
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	52.45	79.33	116	92.54	112.7	132.7	146.5	155.8
EBITDA ¹	7.417	17.01	25.9	17.94	23.24	29.76	34.47	38.27
EBIT ¹	5.968	-0.714	1.412	-	-0.141	12.7	17.8	29.7
Net income ¹	1.743	-4.462	-1.77	9.463	-2.924	4.771	13.39	26.66
Net Debt ¹	-	-	45.03	-	27.76	35.2	14.4	12.7
Reference price ²	0.1450	0.1000	0.1300	0.0700	0.1100	0.1200	0.1200	0.1200
Nbr of stocks (in thousands)	403,990	404,484	409,039	576,736	576,861	577,043	-	-
Announcement Date	22/04/22	24/04/23	29/04/24	22/04/25	16/04/26	-	-	-

¹CAD in Million²CAD

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.($)
YUNNAN BAIYAO GROUP CO.,LTD	15.12x	1.79x	11.7x	5.68%	12.6B
BEIJING TONGRENTANG CO., LTD	22.85x	1.42x	9.19x	2.43%	4.69B
DONG-E-E-JIAO CO., LTD.	14.71x	2.93x	9.12x	6.02%	4.35B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	17.06x	-	-	1.37%	3.77B
TASLY PHARMACEUTICAL GROUP CO., LTD	15.29x	2.01x	8.84x	2.95%	2.99B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	13.4x	2.64x	11.25x	6.01%	1.66B
Average	16.41x	2.16x	10.02x	4.08%	5.01B
Weighted average by Cap.	16.43x	1.99x	10.47x	4.43%