Valuation Herbal Dispatch Inc.

Stocks

End-of-day quote Canadian Securities Exchange 30/10/2026			5-day change	1st Jan Change
0.0300 ^CAD	+20.00%		+20.00%	-60.00%

10-20	Herbal Dispatch Inc. Announces Four Happy Hour Skus Listed with Ontario Cannabis Store and Adds Products to British Columbia and Saskatchewan Portfolios	CI
10-15	Herbal Dispatch Inc. Ships 3,000 Units Of 2026 Happy Hour Holiday Cannabis Calendar To British Columbia Liquor Distribution Branch	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5.851	6.473	3.668	3.681	5.316	9.251
Change	-	10.63%	-43.34%	0.37%	44.39%	74.03%
Enterprise Value (EV) ¹	6.154	2.376	3.396	5.078	6.691	10.76
Change	-	-61.38%	42.9%	49.53%	31.75%	60.77%
P/E	-0.84x	-2.53x	-0.54x	-1.7x	-1.85x	-3.69x
PBR	0.69x	1x	0.58x	0.87x	1.91x	3.05x
PEG	-	0x	-0x	0x	-0.1x	0.1x
Capitalization / Revenue	291x	9.46x	11.5x	0.78x	0.54x	0.76x
EV / Revenue	306x	3.47x	10.7x	1.07x	0.67x	0.89x
EV / EBITDA	-1.87x	-0.76x	-1.27x	-3.6x	-4.86x	-9.7x
EV / EBIT	-1.5x	-0.65x	-1.17x	-3.01x	-4.48x	-8.74x
EV / FCF	-2.51x	-1.59x	-5.28x	-15.2x	28.3x	-7.1x
FCF Yield	-39.9%	-63%	-18.9%	-6.56%	3.53%	-14.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.178	-0.0593	-0.0923	-0.0295	-0.0351	-0.0203
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.0201	0.6842	0.3188	4.744	9.923	12.12
EBITDA ¹	-3.284	-3.118	-2.673	-1.41	-1.376	-1.109
EBIT ¹	-4.098	-3.682	-2.9	-1.685	-1.494	-1.23
Net income ¹	-6.438	-2.396	-4.615	-2.071	-2.773	-1.841
Net Debt ¹	0.3027	-4.097	-0.2717	1.397	1.375	1.505
Reference price ²	0.1500	0.1500	0.0500	0.0500	0.0650	0.0750
Nbr of stocks (in thousands)	39,008	43,154	73,355	73,628	81,781	123,345
Announcement Date	4/21/21 A	4/12/22 A	4/28/23 A	4/30/24 A	4/25/25 A	4/24/26 A

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HERBAL DISPATCH INC.	-	-	-	-	2.81M
ELI LILLY AND COMPANY	41.42x	14.04x	31.11x	0.48%	1,263B
JOHNSON & JOHNSON	39.99x	6.71x	18.89x	1.95%	658B
ABBVIE INC.	36.71x	8.6x	17.71x	2.33%	521B
ROCHE HOLDING AG	21.74x	5.27x	13.12x	2.48%	391B
MERCK & CO., INC.	106.24x	6.06x	25.8x	2.28%	369B
NOVARTIS AG	23.19x	5.95x	14.36x	2.69%	307B
ASTRAZENECA PLC	24.47x	4.89x	13.59x	1.77%	290B
AMGEN INC.	29.55x	7.53x	13.48x	2.16%	252B
GILEAD SCIENCES, INC.	-41.18x	7.46x	46.76x	1.93%	212B
Average	31.35x	7.39x	21.65x	2.01%	426.19B
Weighted average by Cap.	37.16x	8.83x	22.81x	1.69%