Company Valuation: CannaPharmaRX, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 21.89 1.584 2.569 0.7355 5.316 3.413
Change - -92.76% 62.24% -71.38% 622.75% -35.8%
Enterprise Value (EV) 1 31.55 10.58 17.09 13.67 19.37 24.06
Change - -66.49% 61.63% -20.02% 41.72% 24.19%
P/E -1x -0.11x -0.25x 0.17x -0.51x -0.31x
PBR -2.46x -0.12x -0.14x -0.05x -0.26x -0.11x
PEG - 0x 0x -0x 0x -0.05x
Capitalization / Revenue - - - - 6,481,590x 2,505,285x
EV / Revenue - - - - - -
EV / EBITDA -7x -4.05x -3.48x -9.45x -5.57x -
EV / EBIT -6.8x -4.04x -3.28x -8.68x -5.37x -7.19x
EV / FCF 4.46x -2.55x 44.6x -10.6x 9.09x -6.04x
FCF Yield 22.4% -39.2% 2.24% -9.43% 11% -16.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4887 -0.1183 -0.0404 0.009999 -0.0158 -0.0168
Distribution rate - - - - - -
Net sales - - - - 0.8201 1.362
EBITDA 1 -4.51 -2.614 -4.917 -1.447 -3.477 -
EBIT 1 -4.638 -2.616 -5.212 -1.575 -3.605 -3.348
Net income 1 -19.89 -8.832 -8.531 3.688 -9.906 -11.13
Net Debt 1 9.666 8.991 14.52 12.93 14.06 20.65
Reference price 2 0.490000 0.012950 0.010000 0.001700 0.008100 0.005200
Nbr of stocks (in thousands) 44,668 122,298 256,950 432,647 656,271 656,271
Announcement Date 4/14/21 4/15/22 9/1/23 5/16/24 4/10/25 3/31/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.55M
13.61x1.12x5.63x - 223M
11.15x - - - 144M
14.84x - - - 127M
-1.19x0.66x2.9x - 95.4M
-1.88x1.1x5.97x - 92.84M
Average 7.30x 0.96x 4.83x 114M
Weighted average by Cap. 9.14x 1.01x 5.07x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CPMD Stock
  4. Valuation CannaPharmaRX, Inc.