Valuation Decibel Cannabis Company Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:47:07 2026-07-31 EDT			5-day change	1st Jan Change
0.0745 ^USD	-0.08%		-4.24%	-9.92%

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	57.7	-	-
Change	-	-30.95%	31.46%	-24.08%	57.18%	-9.06%	-	-
Enterprise Value (EV) ¹	58.58	40.45	98.21	40.37	91.21	92.9	72.1	70.4
Change	-	-30.95%	142.8%	-58.89%	125.93%	1.86%	-22.39%	-2.36%
P/E	14.5x	-10x	-	3.5x	-11x	13.3x	4x	3x
PBR	-	-	-	-	1.02x	-	-	-
PEG	-	0x	-	-	0x	-0x	0x	0.1x
Capitalization / Revenue	1.12x	0.51x	0.46x	0.44x	0.56x	0.43x	0.39x	0.37x
EV / Revenue	1.12x	0.51x	0.85x	0.44x	0.81x	0.7x	0.49x	0.45x
EV / EBITDA	7.9x	2.38x	3.79x	2.25x	3.93x	3.12x	2.09x	1.84x
EV / EBIT	9.82x	-56.7x	69.6x	-	-647x	7.32x	4.05x	2.37x
EV / FCF	-	-	27.4x	28.9x	16.5x	-10.6x	4.95x	2.85x
FCF Yield	-	-	3.65%	3.46%	6.07%	-9.47%	20.2%	35.1%
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	0.1000	0.1000	0.1000
Nbr of stocks (in thousands)	403,990	404,484	409,039	576,736	576,861	577,043	-	-
Announcement Date	4/22/22	4/24/23	4/29/24	4/22/25	4/16/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
YUNNAN BAIYAO GROUP CO.,LTD	16.66x	2x	13.37x	5.14%	13.96B
BEIJING TONGRENTANG CO., LTD	24.6x	1.61x	9.67x	2.58%	5.34B
DONG-E-E-JIAO CO., LTD.	17.7x	3.69x	11.47x	5.19%	5.16B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	18.77x	-	-	1.24%	4.18B
TASLY PHARMACEUTICAL GROUP CO., LTD	17.92x	2.54x	11.02x	2.79%	3.57B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	15.44x	3.05x	12.98x	5.22%	1.92B
Average	18.51x	2.58x	11.70x	3.69%	5.69B
Weighted average by Cap.	18.38x	2.35x	12.08x	4.03%