Valuation Westleaf Inc Toronto S.E.

Stocks

End-of-day quote Toronto S.E. Other stock markets
- ^CAD	-

21/05	Decibel Cannabis Swings To Q1 Adjusted Profit As Revenue Jumps	MT
21/05	(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	66.36	-	-
Change	-	-30.95%	31.46%	-24.08%	57.18%	4.58%	-	-
Enterprise Value (EV) ¹	58.58	40.45	98.21	40.37	91.21	101.6	80.76	79.06
Change	-	-30.95%	142.8%	-58.89%	125.93%	11.35%	-20.48%	-2.11%
P/E	14.5x	-10x	-	3.5x	-11x	15.3x	4.6x	3.45x
PBR	-	-	-	-	1.02x	-	-	-
PEG	-	0x	-	-	0x	-0x	0x	0.1x
Capitalization / Revenue	1.12x	0.51x	0.46x	0.44x	0.56x	0.5x	0.45x	0.43x
EV / Revenue	1.12x	0.51x	0.85x	0.44x	0.81x	0.77x	0.55x	0.51x
EV / EBITDA	7.9x	2.38x	3.79x	2.25x	3.93x	3.41x	2.34x	2.07x
EV / EBIT	9.82x	-56.7x	69.6x	-	-647x	8x	4.54x	2.66x
EV / FCF	-	-	27.4x	28.9x	16.5x	-11.5x	5.54x	3.2x
FCF Yield	-	-	3.65%	3.46%	6.07%	-8.66%	18%	31.2%
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	0.1150	0.1150	0.1150
Nbr of stocks (in thousands)	4,03,990	4,04,484	4,09,039	5,76,736	5,76,861	5,77,043	-	-
Announcement Date	22/04/22	24/04/23	29/04/24	22/04/25	16/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YUNNAN BAIYAO GROUP CO.,LTD	15.33x	1.82x	11.89x	5.6%	1.28TCr
BEIJING TONGRENTANG CO., LTD	22.69x	1.4x	9.11x	2.45%	466.04Cr
DONG-E-E-JIAO CO., LTD.	15x	2.98x	9.27x	5.91%	440.68Cr
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	17x	-	-	1.37%	376.19Cr
TASLY PHARMACEUTICAL GROUP CO., LTD	15.77x	2.08x	9.15x	2.86%	308.46Cr
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	14.4x	2.84x	12.09x	5.59%	177.78Cr
Average	16.70x	2.22x	10.30x	3.96%	507.77Cr
Weighted average by Cap.	16.61x	2.04x	10.67x	4.36%