|
Market Closed -
Canadian Securities Exchange
01:29:59 04/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 0.6100 CAD | -1.61% |
|
-3.17% | -12.86% |
| 21/08 | Grown Rogue Shares up 13%, Says Forming Subsidiary to Acquire Cannabis Assets in New York | MT |
| 05/08 | Earnings Flash (GRIN.CN) Grown Rogue International Reports Q2 Revenue $11.3M | MT |
Company Valuation: Grown Rogue International Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9.731 | 15.49 | 18.28 | 52.37 | 143.7 | 127.5 |
| Change | - | 59.14% | 18.05% | 186.48% | 174.33% | -11.25% |
| Enterprise Value (EV) 1 | 11.58 | 18.33 | 21.61 | 51.79 | 147.4 | 142.8 |
| Change | - | 58.24% | 17.87% | 139.66% | 184.58% | -3.1% |
| P/E | -3.58x | -5.1x | 40.5x | -93.2x | -12x | 71.9x |
| PBR | -10.7x | 2.8x | 2.64x | 4.25x | 9.88x | 6.1x |
| PEG | - | 0.2x | -0x | 0x | -0x | -1x |
| Capitalization / Revenue | 2.3x | 1.65x | 1.03x | 2.4x | 5.32x | 3.93x |
| EV / Revenue | 2.73x | 1.95x | 1.22x | 2.37x | 5.45x | 4.4x |
| EV / EBITDA | -14.8x | 9.98x | 9.82x | 10.4x | 71.6x | 1,313x |
| EV / EBIT | -12x | 11.1x | 14.9x | 13.4x | 132x | -241x |
| EV / FCF | -7.83x | -4.2x | -42.8x | 6.45x | -306x | -6.83x |
| FCF Yield | -12.8% | -23.8% | -2.33% | 15.5% | -0.33% | -14.6% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0252 | -0.0178 | 0.002644 | -0.003086 | -0.054 | 0.007105 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 4.24 | 9.379 | 17.76 | 21.83 | 27.02 | 32.43 |
| EBITDA 1 | -0.7847 | 1.836 | 2.2 | 4.974 | 2.06 | 0.1088 |
| EBIT 1 | -0.9653 | 1.651 | 1.449 | 3.856 | 1.12 | -0.5935 |
| Net income 1 | -2.281 | -2.41 | 0.4475 | 3.857 | -11.3 | 1.73 |
| Net Debt 1 | 1.854 | 2.846 | 3.328 | -0.5839 | 3.704 | 15.3 |
| Reference price 2 | 0.0903 | 0.0909 | 0.1071 | 0.2877 | 0.6464 | 0.5105 |
| Nbr of stocks (in thousands) | 1,07,823 | 1,70,415 | 1,70,633 | 1,82,006 | 2,22,276 | 2,49,739 |
| Announcement Date | 01/03/21 | 28/02/22 | 28/02/23 | 30/04/24 | 31/03/25 | 08/04/26 |
1USD in Million2USD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 11Cr | |
| 16.25x | 1.93x | 12.31x | 5.5% | 1.34TCr | |
| 27x | 1.54x | 9.58x | 1.85% | 486.5Cr | |
| 15.67x | 3.2x | 9.82x | 6.32% | 450.31Cr | |
| 17.5x | - | - | 1.33% | 391.54Cr | |
| 26.76x | - | - | - | 355.19Cr | |
| 16.37x | 2.35x | 9.87x | 2.66% | 325.22Cr | |
| Average | 19.92x | 2.25x | 10.40x | 3.53% | 480.48Cr | |
| Weighted average by Cap. | 19.00x | 2.13x | 11.07x | 4.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- GRIN Stock
- Valuation Grown Rogue International Inc.
Select your edition
All financial news and data tailored to specific country editions
