Valuation Canopy Growth Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-01-16 EST			5-day change	1st Jan Change
1.650 ^CAD	-2.94%		-4.62%	+5.77%

12-29	TSX Down Near 70 Points at Midday, Healthcare, Miners Decline Offset Gains in Energy	MT
12-24	TSX Down 60 Points at The Close, Most Sectors Lower	MT

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	623.5	-	-
Change	-	-75.77%	-67.49%	-12.56%	-80.2%	196.37%	-	-
Enterprise Value (EV)	14,708	3,866	1,739	1,456	210.4	623.5	623.5	623.5
Change	-	-73.71%	-55.01%	-16.28%	-85.55%	196.37%	0%	0%
P/E ratio	-8.61x	-12.3x	-0.34x	-1.33x	-0.24x	-5.28x	-7.86x	-10.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.1x	-0x	0x	0x	0.1x	0.2x	0.4x
Capitalization / Revenue	28.2x	7.18x	3.02x	3.09x	0.78x	2.22x	2.1x	2.05x
EV / Revenue	0x	0x	0x	0x	0x	2.22x	2.1x	2.05x
EV / EBITDA	-0x	-0x	-0x	-0x	-0x	-46.8x	52.5x	24.4x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-8.9x	-13x	-19.1x
EV / FCF	-0x	-0x	-0x	-0x	-0x	-12.4x	-13.7x	-
FCF Yield	-4.09%	-15.6%	-46.6%	-26.9%	-83.9%	-8.05%	-7.32%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-46.9	-7.7	-70.7	-8.79	-5.56	-0.3125	-0.21	-0.16
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	546.6	520.3	402.9	343.9	269	280.6	296.5	303.5
EBITDA ¹	-340.3	-415.4	-349.7	-58.92	-23.5	-13.32	11.87	25.5
EBIT ¹	-1,134	-713.3	-2,848	-228.7	-117.1	-70.05	-47.94	-32.69
Net income ¹	-1,745	-302.2	-3,278	-657.3	-598.1	-69.43	-39.37	-53.94
Net Debt	-716.3	129.3	524.3	393.8	-	-	-	-
Reference price ²	403.600	94.800	23.700	11.660	1.330	1.650	1.650	1.650
Nbr of stocks (in thousands)	38,216	39,417	51,264	91,115	158,174	377,863	-	-
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	-5.28x	-	-	-	448M
BEIJING TONGRENTANG CO., LTD	26.27x	1.47x	8.54x	2.65%	6.12B
DONG-E-E-JIAO CO.,LTD.	17.94x	3.81x	12.73x	5.15%	4.53B
TIANJIN PHARMACEUTICAL DA REN TANG GROUP CORPORATION LIMITED	15.06x	-	-	-	4.38B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	23.88x	3.13x	17.81x	1.43%	4.21B
TASLY PHARMACEUTICAL GROUP CO., LTD	18.85x	2.23x	9.74x	4.75%	3.23B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	14.6x	2.62x	11.61x	5.24%	1.69B
Average	15.90x	2.65x	12.08x	3.84%	3.51B
Weighted average by Cap.	19.98x	2.58x	11.93x	3.53%