|
End-of-day quote
Toronto S.E.
|
||
| - CAD | - |
|
| 09-01 | Decibel Cannabis Post-Consolidation Shares Start Trading Today | MT |
| 08-20 | Decibel Cannabis Q2 Adjusted Earnings Flat YoY, Net Revenue Jumps 19% | MT |
Company Valuation: Westleaf Inc
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 | 61.17 | - | - |
| Change | - | -30.95% | 31.46% | -24.08% | 57.18% | -3.61% | - | - |
| Enterprise Value (EV) 1 | 58.58 | 40.45 | 98.21 | 40.37 | 91.21 | 83.8 | 56.94 | 28.91 |
| Change | - | -30.95% | 142.8% | -58.89% | 125.93% | -8.13% | -32.05% | -49.24% |
| P/E | 14.5x | -10x | - | 3.5x | -11x | 8.29x | 4.24x | 3.53x |
| PBR | - | - | - | - | 1.02x | - | - | - |
| PEG | - | 0x | - | - | 0x | -0x | 0x | 0.2x |
| Capitalization / Revenue | 1.12x | 0.51x | 0.46x | 0.44x | 0.56x | 0.45x | 0.42x | 0.4x |
| EV / Revenue | 1.12x | 0.51x | 0.85x | 0.44x | 0.81x | 0.62x | 0.39x | 0.19x |
| EV / EBITDA | 7.9x | 2.38x | 3.79x | 2.25x | 3.93x | 2.71x | 1.62x | 0.76x |
| EV / EBIT | 9.82x | -56.7x | 69.6x | - | -647x | 4.71x | 2.75x | 0.97x |
| EV / FCF | - | - | 27.4x | 28.9x | 16.5x | -47.7x | 3.24x | 1.14x |
| FCF Yield | - | - | 3.65% | 3.46% | 6.07% | -2.1% | 30.9% | 87.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.15 | -0.15 | - | 0.3 | -0.15 | 0.1918 | 0.3748 | 0.45 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 52.45 | 79.33 | 116 | 92.54 | 112.7 | 136.2 | 146 | 151.5 |
| EBITDA 1 | 7.417 | 17.01 | 25.9 | 17.94 | 23.24 | 30.95 | 35.06 | 38.03 |
| EBIT 1 | 5.968 | -0.714 | 1.412 | - | -0.141 | 17.8 | 20.7 | 29.7 |
| Net income 1 | 1.743 | -4.462 | -1.77 | 9.463 | -2.924 | 8.349 | 15.08 | 25.86 |
| Net Debt 1 | - | - | 45.03 | - | 27.76 | 22.63 | -4.223 | -32.26 |
| Reference price 2 | 2.175 | 1.500 | 1.950 | 1.050 | 1.650 | 1.590 | 1.590 | 1.590 |
| Nbr of stocks (in thousands) | 26,933 | 26,966 | 27,269 | 38,449 | 38,457 | 38,470 | - | - |
| Announcement Date | 4/22/22 | 4/24/23 | 4/29/24 | 4/22/25 | 4/16/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.22x | 2x | 13.58x | 5.54% | 13.38B | |
| 25.04x | 1.35x | 8.77x | 2.25% | 4.77B | |
| 14.96x | 3.01x | 9.24x | 6.61% | 4.3B | |
| 16.83x | - | - | 1.39% | 3.77B | |
| 26.25x | - | - | - | 3.49B | |
| 15.44x | 2.21x | 9.26x | 2.82% | 3.07B | |
| Average | 19.13x | 2.14x | 10.21x | 3.72% | 5.46B | |
| Weighted average by Cap. | 18.40x | 2.07x | 11.43x | 4.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DB Stock
- WL Stock
- Valuation Westleaf Inc
Select your edition
All financial news and data tailored to specific country editions
