CANOPY GROWTH CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.07 CAD | +0.90% |
|
-5.71% | +48.96% |
| Jun. 06 | Acreage Closes US$10-Million Private Placement of Convertible-Debenture Units | MT |
| Jun. 06 | Toronto Stocks Edge Higher; Transcontinental Rises on Higher 2Q Adjusted Profit | DJ |
Valuation
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,154 | 15,424 | 3,737 | 1,215 | 1,062 | 767.3 | - | - |
| Enterprise Value (EV) 1 | 5,643 | 14,708 | 3,866 | 1,739 | 1,456 | 1,202 | 1,284 | 767.3 |
| P/E ratio | -5.38 x | -8.61 x | -12.3 x | -0.34 x | -1.33 x | -7.21 x | -9.2 x | -26.9 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 17.9 x | 28.2 x | 7.18 x | 3.02 x | 3.09 x | 2.52 x | 2.37 x | 2.1 x |
| EV / Revenue | 14.2 x | 26.9 x | 7.43 x | 4.32 x | 4.23 x | 3.95 x | 3.97 x | 2.1 x |
| EV / EBITDA | -12.7 x | -43.2 x | -9.31 x | -4.97 x | -24.7 x | -49.1 x | -2,054 x | 34.5 x |
| EV / FCF | -3.82 x | -23.3 x | -6.64 x | -3.07 x | -5.1 x | -9.45 x | -17.5 x | 38.9 x |
| FCF Yield | -26.2% | -4.28% | -15.1% | -32.6% | -19.6% | -10.6% | -5.72% | 2.57% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 34,965 | 38,216 | 39,417 | 51,264 | 91,115 | 76,198 | - | - |
| Reference price 2 | 204.6 | 403.6 | 94.80 | 23.70 | 11.66 | 10.07 | 10.07 | 10.07 |
| Announcement Date | 5/29/20 | 6/1/21 | 5/27/22 | 6/22/23 | 5/30/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 398.8 | 546.6 | 520.3 | 402.9 | 343.9 | 304 | 323.4 | 364.9 |
| EBITDA 1 | -442.8 | -340.3 | -415.4 | -349.7 | -58.92 | -24.47 | -0.6254 | 22.25 |
| EBIT 1 | -1,046 | -1,134 | -713.3 | -2,848 | -228.7 | -90.35 | -62.3 | -21.82 |
| Operating Margin | -262.23% | -207.44% | -137.09% | -706.94% | -66.5% | -29.73% | -19.26% | -5.98% |
| Earnings before Tax (EBT) 1 | -1,509 | -1,684 | -329.4 | -3,314 | -471.4 | -151.8 | -113.4 | -75.5 |
| Net income 1 | -1,321 | -1,745 | -302.2 | -3,278 | -657.3 | -127.6 | -100.7 | -46.26 |
| Net margin | -331.35% | -319.2% | -58.08% | -813.63% | -191.1% | -41.98% | -31.15% | -12.68% |
| EPS 2 | -38.00 | -46.90 | -7.700 | -70.70 | -8.790 | -1.397 | -1.095 | -0.3750 |
| Free Cash Flow 1 | -1,478 | -630.2 | -582.5 | -566.8 | -285.4 | -127.1 | -73.46 | 19.73 |
| FCF margin | -370.53% | -115.29% | -111.95% | -140.67% | -82.98% | -41.82% | -22.71% | 5.41% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 88.68% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 5/29/20 | 6/1/21 | 5/27/22 | 6/22/23 | 5/30/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Marzo | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 141 | 111.8 | 110.1 | 117.9 | 101.2 | 87.54 | 108.7 | 69.6 | 90.06 | 83.15 | 73.72 | 70.22 | 77.35 | 79.51 | 77.14 |
| EBITDA 1 | -67.41 | -121.8 | -74.8 | -78.1 | -87.5 | -95.64 | -57.84 | -11.86 | -8.989 | -15.09 | -7.332 | -4.892 | 0.3151 | 2.711 | -3.4 |
| EBIT 1 | -150 | -288.5 | -110.2 | -175.8 | -153.8 | -604.7 | -87.48 | -36.9 | -60.32 | -106.7 | -25.41 | -22.57 | -17.85 | -15.37 | - |
| Operating Margin | -106.38% | -258.12% | -100.12% | -149.2% | -151.92% | -690.82% | -80.45% | -53.02% | -66.97% | -128.36% | -34.47% | -32.14% | -23.07% | -19.34% | - |
| Earnings before Tax (EBT) 1 | -115.7 | -587.1 | -2,084 | -223.7 | -267.1 | -664 | -39.84 | -135.3 | -231.4 | -96.11 | -41.95 | -38.1 | -32.7 | -28.68 | - |
| Net income 1 | -108.9 | -574.6 | -2,083 | -221.8 | -261.6 | -640.1 | -38.12 | -310 | -216.8 | -82.34 | -35.63 | -32.74 | -28.69 | -23.06 | - |
| Net margin | -77.27% | -514.11% | -1,891.79% | -188.19% | -258.45% | -731.23% | -35.06% | -445.45% | -240.72% | -99.02% | -48.33% | -46.62% | -37.09% | -29% | - |
| EPS 2 | -2.800 | -14.60 | -52.30 | -4.700 | -5.400 | -12.80 | -0.7000 | -4.300 | -2.620 | -1.030 | -0.4750 | -0.4225 | -0.3625 | -0.2850 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/9/22 | 5/27/22 | 8/5/22 | 11/9/22 | 2/9/23 | 6/22/23 | 8/9/23 | 11/9/23 | 2/9/24 | 5/30/24 | - | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 129 | 524 | 394 | 434 | 517 | - |
| Net Cash position 1 | 1,511 | 716 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -0.3113 x | -1.499 x | -6.683 x | -17.75 x | -826.7 x | - |
| Free Cash Flow 1 | -1,478 | -630 | -582 | -567 | -285 | -127 | -73.5 | 19.7 |
| ROE (net income / shareholders' equity) | -21.7% | -27.3% | -8.55% | -151% | -104% | -26.9% | -10.7% | -5.5% |
| ROA (Net income/ Total Assets) | -17.1% | -17.2% | -4.86% | -81.5% | -35.1% | -8.8% | -5.4% | -3.4% |
| Assets 1 | 7,711 | 10,167 | 6,219 | 4,022 | 1,870 | 1,450 | 1,866 | 1,361 |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | -22.20 | -12.50 | - | -12.00 | -3.770 | 1.440 | 0.7800 | 0.1400 |
| Capex 1 | 705 | 165 | 36.7 | 9.22 | 3.45 | 5.2 | 5.3 | 10.8 |
| Capex / Sales | 176.78% | 30.09% | 7.05% | 2.29% | 1% | 1.71% | 1.64% | 2.95% |
| Announcement Date | 5/29/20 | 6/1/21 | 5/27/22 | 6/22/23 | 5/30/24 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
14
Last Close Price
10.07
CAD
Average target price
8.89
CAD
Spread / Average Target
-11.72%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +48.96% | 557M | |
| +41.81% | 6.21B | |
| -22.93% | 4.1B | |
| +9.84% | 3.43B | |
| -18.80% | 2.85B | |
| -10.82% | 2.29B | |
| +48.92% | 1.98B | |
| -7.03% | 1.53B | |
| +49.25% | 1.54B | |
| -15.60% | 1.54B |
- Stock Market
- Equities
- WEED Stock
- Financials Canopy Growth Corporation
