Valuation Westleaf Inc Toronto S.E.

Stocks

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

05-21	Decibel Cannabis Swings To Q1 Adjusted Profit As Revenue Jumps	MT
05-21	(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	60.59	-	-
Change	-	-30.95%	31.46%	-24.08%	57.18%	-4.52%	-	-
Enterprise Value (EV) ¹	58.58	40.45	98.21	40.37	91.21	95.79	74.99	73.29
Change	-	-30.95%	142.8%	-58.89%	125.93%	5.02%	-21.71%	-2.27%
P/E Ratio	14.5x	-10x	-	3.5x	-11x	14x	4.2x	3.15x
PBR	-	-	-	-	1.02x	-	-	-
PEG	-	0x	-	-	0x	-0x	0x	0.1x
Capitalization / Revenue	1.12x	0.51x	0.46x	0.44x	0.56x	0.46x	0.41x	0.39x
EV / Revenue	1.12x	0.51x	0.85x	0.44x	0.81x	0.72x	0.51x	0.47x
EV / EBITDA	7.9x	2.38x	3.79x	2.25x	3.93x	3.22x	2.18x	1.92x
EV / EBIT	9.82x	-56.7x	69.6x	-	-647x	7.54x	4.21x	2.47x
EV / FCF	-	-	27.4x	28.9x	16.5x	-10.9x	5.15x	2.97x
FCF Yield	-	-	3.65%	3.46%	6.07%	-9.19%	19.4%	33.7%
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	0.1050	0.1050	0.1050
Nbr of stocks (in thousands)	403,990	404,484	409,039	576,736	576,861	577,043	-	-
Announcement Date	4/22/22 A	4/24/23 A	4/29/24 A	4/22/25 A	4/16/26 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.($)
YUNNAN BAIYAO GROUP CO.,LTD	15.8x	1.88x	12.09x	5.43%	13.2B
BEIJING TONGRENTANG CO., LTD	24.15x	1.52x	9.84x	2.3%	4.97B
DONG-E-E-JIAO CO., LTD.	16.02x	3.17x	9.72x	5.53%	4.75B
TIANJIN PHARMACEUTICAL DA REN TANG GROUP CORPORATION LIMITED	26.18x	-	-	-	3.85B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	17.2x	-	-	1.36%	3.82B
TASLY PHARMACEUTICAL GROUP CO., LTD	16.11x	2.13x	9.37x	2.8%	3.16B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	14.77x	2.91x	12.41x	5.45%	1.83B
Average	18.60x	2.32x	10.69x	3.81%	5.08B
Weighted average by Cap.	18.24x	2.13x	11.00x	4.2%