Valuation RED WHIT

Stocks

Market Closed - Canadian Securities Exchange Other stock markets 14:58:27 2026-07-31 EDT			5-day change	1st Jan Change
0.0200 ^CAD	-20.00%		-.--%	-42.86%

07-31	Red White & Bloom Brands Inc. Announces Board Members to Not Stand for Re-Election	CI
07-13	M&V Investment One LLC completed the acquisition of RWB Florida LLC and Florida Cannabis Operations of Red White & Bloom Brands Inc.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	145.4	109.6	44.6	18.81	18.81	16.47
Change	-	-24.65%	-59.28%	-57.83%	0%	-12.43%
Enterprise Value (EV) ¹	259.5	309.5	236.5	278.7	370.1	432.6
Change	-	19.25%	-23.57%	17.83%	32.8%	16.89%
P/E	-5.63x	-1.09x	-0.16x	-0.14x	-0.72x	-0.24x
PBR	0.92x	0.87x	2.7x	-0.14x	-0.11x	-0.07x
PEG	-	-0x	-0x	0x	0x	-0x
Capitalization / Revenue	6.23x	2.94x	0.46x	0.21x	0.23x	0.25x
EV / Revenue	11.1x	8.3x	2.43x	3.15x	4.62x	6.67x
EV / EBITDA	-13.2x	-24.8x	-18.5x	-62.1x	-50.1x	-44.2x
EV / EBIT	-7.43x	-9.24x	-13.7x	-33.7x	-31x	-30.1x
EV / FCF	370x	-4.42x	2.77x	-6.25x	-16.4x	-5.6x
FCF Yield	0.27%	-22.6%	36.1%	-16%	-6.11%	-17.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.135	-0.3839	-0.6008	-0.2956	-0.0557	-0.1454
Distribution rate	-	-	-	-	-	-
Net sales ¹	23.34	37.27	97.49	88.33	80.16	64.83
EBITDA ¹	-19.71	-12.47	-12.75	-4.491	-7.38	-9.778
EBIT ¹	-34.93	-33.48	-17.26	-8.274	-11.96	-14.37
Net income ¹	-18.58	-83.62	-235.8	-138.9	-26.21	-68.37
Net Debt ¹	114.1	199.9	191.9	259.9	351.3	416.1
Reference price ²	0.7600	0.4200	0.0950	0.0400	0.0400	0.0350
Nbr of stocks (in thousands)	191,317	260,840	469,522	470,222	470,222	470,597
Announcement Date	7/23/21	7/29/22	5/15/23	4/29/24	7/17/25	5/1/26