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	63.47	-	-
Change	-	-30.95%	31.46%	-24.08%	57.18%	0.03%	-	-
Enterprise Value (EV) ¹	58.58	40.45	98.21	40.37	91.21	98.67	77.87	76.17
Change	-	-30.95%	142.8%	-58.89%	125.93%	8.18%	-21.08%	-2.18%
P/E	14.5x	-10x	-	3.5x	-11x	14.7x	4.4x	3.3x
PBR	-	-	-	-	1.02x	-	-	-
PEG	-	0x	-	-	0x	-0x	0x	0.1x
Capitalization / Revenue	1.12x	0.51x	0.46x	0.44x	0.56x	0.48x	0.43x	0.41x
EV / Revenue	1.12x	0.51x	0.85x	0.44x	0.81x	0.74x	0.53x	0.49x
EV / EBITDA	7.9x	2.38x	3.79x	2.25x	3.93x	3.32x	2.26x	1.99x
EV / EBIT	9.82x	-56.7x	69.6x	-	-647x	7.77x	4.37x	2.56x
EV / FCF	-	-	27.4x	28.9x	16.5x	-11.2x	5.35x	3.08x
FCF Yield	-	-	3.65%	3.46%	6.07%	-8.92%	18.7%	32.4%
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	0.1100	0.1100	0.1100
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	16.21x	1.93x	12.64x	5.29%	13.56B
BEIJING TONGRENTANG CO., LTD	23.82x	1.55x	9.3x	2.67%	5.16B
DONG-E-E-JIAO CO., LTD.	16.85x	3.47x	10.77x	5.45%	4.9B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	18.44x	-	-	1.27%	4.1B
TASLY PHARMACEUTICAL GROUP CO., LTD	17.49x	2.47x	10.74x	2.86%	3.47B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	15.08x	2.98x	12.68x	5.34%	1.87B
Average	17.98x	2.48x	11.23x	3.81%	5.51B
Weighted average by Cap.	17.84x	2.26x	11.50x	4.15%