Company Valuation: Greenlane Renewables Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 227.7 186.2 74.5 19.97 14.08 36.38
Change - -18.24% -59.98% -73.2% -29.46% 158.28%
Enterprise Value (EV) 1 217.9 155.2 54.35 10.13 -0.009898 21.34
Change - -28.8% -64.97% -81.37% -100.1% 215,704.94%
P/E Ratio -86.8x -72.8x -12.3x -0.67x -6.86x -23x
PBR 10.2x 3.3x 1.39x 0.79x 0.59x 1.54x
PEG - 2x -0x -0x 0.1x 1x
Capitalization / Revenue 10.1x 3.36x 1.05x 0.35x 0.27x 0.82x
EV / Revenue 9.68x 2.8x 0.76x 0.18x -0x 0.48x
EV / EBITDA -92.8x -183x -12.6x -0.91x 0x 14.2x
EV / EBIT -59.8x -71.4x -8.66x -0.77x 0x 28.8x
EV / FCF -257x -15.9x 34.1x -2.34x -0x 4.75x
FCF Yield -0.39% -6.28% 2.93% -42.8% -61,112% 21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0266 -0.017 -0.04 -0.1932 -0.0131 -0.01
Distribution rate - - - - - -
Net sales 1 22.5 55.35 71.24 57.82 51.82 44.43
EBITDA 1 -2.347 -0.847 -4.307 -11.15 -2.522 1.505
EBIT 1 -3.641 -2.173 -6.277 -13.2 -3.302 0.74
Net income 1 -2.471 -2.45 -5.505 -29.58 -1.863 -1.042
Net Debt 1 -9.799 -31.01 -20.15 -9.839 -14.09 -15.04
Reference price 2 2.3100 1.2400 0.4900 0.1300 0.0900 0.2300
Nbr of stocks (in thousands) 98,574 150,139 152,041 153,593 156,490 158,159
Announcement Date 3/11/21 A 3/10/22 A 3/9/23 A 3/26/24 A 3/20/25 A 3/12/26 A
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 24.64M
9.75x0.63x5.1x4.08% 3.48B
-8.71x - - - 354M
7.25x1.48x5.11x - 291M
Average 2.76x 1.06x 5.10x 4.08% 1.04B
Weighted average by Cap. 7.99x 0.70x 5.10x 4.08%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GRN Stock
  4. Valuation Greenlane Renewables Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!