Valuation Curaleaf Holdings, Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-06-04 EDT			5-day change	1st Jan Change
15.21 ^CAD	+7.19%		+4.54%	+48.68%

06-03	Curaleaf Confirms Previously Announced 1-for-3 Reverse Stock Split of Its Subordinate Voting Shares Will Become Effective on June 5, 2026	MT
05-26	Curaleaf Launches Stock Split Ahead of Planned U.S. Stock Exchange Uplisting	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,322	3,090	3,063	1,167	1,921	2,183	-
Change	-	-51.12%	-0.86%	-61.91%	64.64%	13.65%	-
Enterprise Value (EV) ¹	6,459	3,550	3,559	1,628	2,368	2,742	2,634
Change	-	-45.04%	0.27%	-54.25%	45.45%	15.8%	-3.94%
P/E ratio	-59.5x	-8.28x	-10.7x	-5.35x	-9.57x	-26.5x	-16.8x
PBR	3.7x	2.42x	2.88x	1.34x	2.54x	3.32x	4.75x
PEG	-	-0x	0.4x	0.2x	0.9x	0.4x	-0.3x
Capitalization / Revenue	5.23x	2.31x	2.27x	0.87x	1.51x	1.63x	1.51x
EV / Revenue	5.34x	2.66x	2.64x	1.21x	1.87x	2.05x	1.82x
EV / EBITDA	21.7x	11.6x	11.7x	5.41x	8.62x	10.1x	8.12x
EV / EBIT	36.8x	-287x	83x	80.6x	93.1x	99.3x	32.6x
EV / FCF	-31.4x	-38.6x	138x	23.5x	31.9x	63.1x	18.5x
FCF Yield	-3.19%	-2.59%	0.72%	4.26%	3.14%	1.58%	5.39%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.45	-1.56	-1.17	-0.8724	-0.78	-0.3121	-0.4932
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,210	1,336	1,347	1,343	1,268	1,340	1,449
EBITDA ¹	298	305.4	304.5	300.8	274.7	272.4	324.6
EBIT ¹	175.6	-12.37	42.88	20.2	25.45	27.62	80.91
Net income ¹	-101.7	-370.1	-281.2	-215.4	-231.1	-80.68	-165.1
Net Debt ¹	136.8	459.6	495.9	461.4	447.1	559	451
Reference price ²	26.788	12.923	12.517	4.670	7.461	8.266	8.266
Nbr of stocks (in thousands)	235,993	239,107	244,740	249,840	257,492	264,137	-
Announcement Date	3/3/22	5/1/23	3/6/24	3/3/25	2/26/26	-	-

¹USD in Million²USD

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.($)
CURALEAF HOLDINGS, INC.	-26.49x	2.05x	10.07x	-	2.18B
TRULIEVE CANNABIS CORP.	78.76x	1.94x	5.62x	-	2.27B
Average	26.14x	1.99x	7.84x		2.23B
Weighted average by Cap.	27.18x	1.99x	7.80x