Valuation Canopy Growth Corporation

Equities

Delayed Toronto S.E. Other stock markets 11:13:57 2025-07-14 EDT			5-day change	1st Jan Change
1.560 ^CAD	0.00%		-6.02%	-60.41%

07-10	Canopy Growth Corporation Launches Deep Space Infused Pre-Rolls	CI
07-09	Pot producer Canopy Growth terminates CFO Judy Hong	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,424	3,737	1,215	1,062	210.4	292.5	-	-
Change	-	-75.77%	-67.49%	-12.56%	-80.2%	39.03%	-	-
Enterprise Value (EV)	14,708	3,866	1,739	1,456	210.4	292.5	292.5	292.5
Change	-	-73.71%	-55.01%	-16.28%	-85.55%	39.03%	0%	0%
P/E ratio	-8.61x	-12.3x	-0.34x	-1.33x	-0.24x	-2.34x	-2.56x	-6.78x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.1x	-0x	0x	0x	0x	0.3x	0.1x
Capitalization / Revenue	28.2x	7.18x	3.02x	3.09x	0.78x	1.08x	1.03x	0.95x
EV / Revenue	0x	0x	0x	0x	0x	1.08x	1.03x	0.95x
EV / EBITDA	-0x	-0x	-0x	-0x	-0x	-21.4x	32.1x	7.7x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-3.17x	-4.39x	-7.33x
EV / FCF	-0x	-0x	-0x	-0x	-0x	-3.56x	-4.57x	-
FCF Yield	-4.09%	-15.6%	-46.6%	-26.9%	-83.9%	-28.1%	-21.9%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-46.9	-7.7	-70.7	-8.79	-5.56	-0.6675	-0.61	-0.23
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	546.6	520.3	402.9	343.9	269	272	283.9	308.7
EBITDA ¹	-340.3	-415.4	-349.7	-58.92	-23.5	-13.69	9.126	38
EBIT ¹	-1,134	-713.3	-2,848	-228.7	-117.1	-92.4	-66.7	-39.9
Net income ¹	-1,745	-302.2	-3,278	-657.3	-598.1	-103.2	-92.69	-
Net Debt	-716.3	129.3	524.3	393.8	-	-	-	-
Reference price ²	403.600	94.800	23.700	11.660	1.330	1.560	1.560	1.560
Nbr of stocks (in thousands)	38,216	39,417	51,264	91,115	158,174	187,493	-	-
Announcement Date	6/1/21	5/27/22	6/22/23	5/30/24	5/30/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CANOPY GROWTH CORPORATION	-2.34x	-	-	-	214M
DONG-E-E-JIAO CO.,LTD.	17.79x	3.92x	12.88x	4.43%	4.53B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	20.48x	2.28x	17.72x	1.52%	3.48B
HUBEI JUMPCAN PHARMACEUTICAL CO., LTD.	11.21x	-	-	-	3.37B
TASLY PHARMACEUTICAL GROUP CO., LTD	19.78x	2.43x	10.54x	4.68%	3.3B
TIANJIN PHARMACEUTICAL DA REN TANG GROUP CORPORATION LIMITED	30.72x	-	-	-	3.12B
ZHEJIANG JOLLY PHARMACEUTICAL CO.,LTD	20.38x	-	-	4.03%	1.82B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	16.66x	2.85x	13.71x	4.38%	1.8B
TIANJIN CHASE SUN PHARMACEUTICAL CO.,LTD	26.53x	-	-	-	1.67B
Average	17.91x	2.87x	13.71x	3.81%	2.59B
Weighted average by Cap.	19.81x	2.96x	13.69x	3.75%