CANOPY GROWTH CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.34 USD | -2.31% |
|
-1.71% | +24.07% |
| Jun. 20 | Acreage Brief: Announcing Appointment of Rebecca Kirk as Chief Operating Officer | MT |
| Jun. 06 | Acreage Closes US$10-Million Private Placement of Convertible-Debenture Units | MT |
Valuation
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,154 | 15,424 | 3,737 | 1,215 | 1,062 | 658.3 | - | - |
| Enterprise Value (EV) 1 | 5,643 | 14,708 | 3,866 | 1,739 | 1,456 | 1,282 | 1,465 | 1,676 |
| P/E ratio | -5.38 x | -8.61 x | -12.3 x | -0.34 x | -1.33 x | -5.2 x | -6.95 x | -7.76 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 17.9 x | 28.2 x | 7.18 x | 3.02 x | 3.09 x | 2.17 x | 2.02 x | 1.8 x |
| EV / Revenue | 14.2 x | 26.9 x | 7.43 x | 4.32 x | 4.23 x | 4.23 x | 4.51 x | 4.57 x |
| EV / EBITDA | -12.7 x | -43.2 x | -9.31 x | -4.97 x | -24.7 x | -151 x | 67.2 x | 28.5 x |
| EV / FCF | -3.82 x | -23.3 x | -6.64 x | -3.07 x | -5.1 x | -9.86 x | -20.5 x | -82 x |
| FCF Yield | -26.2% | -4.28% | -15.1% | -32.6% | -19.6% | -10.1% | -4.87% | -1.22% |
| 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 | 8.640 | 8.640 | 8.640 |
| 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 | 302.9 | 325.1 | 366.8 |
| EBITDA 1 | -442.8 | -340.3 | -415.4 | -349.7 | -58.92 | -8.481 | 21.79 | 58.77 |
| EBIT 1 | -1,046 | -1,134 | -713.3 | -2,848 | -228.7 | -90.87 | -60.58 | -25.86 |
| Operating Margin | -262.23% | -207.44% | -137.09% | -706.94% | -66.5% | -30% | -18.63% | -7.05% |
| Earnings before Tax (EBT) 1 | -1,509 | -1,684 | -329.4 | -3,314 | -471.4 | -154 | -113.4 | -79.47 |
| Net income 1 | -1,321 | -1,745 | -302.2 | -3,278 | -657.3 | -134.7 | -115.3 | -94.37 |
| Net margin | -331.35% | -319.2% | -58.08% | -813.63% | -191.1% | -44.48% | -35.46% | -25.73% |
| EPS 2 | -38.00 | -46.90 | -7.700 | -70.70 | -8.790 | -1.662 | -1.243 | -1.113 |
| Free Cash Flow 1 | -1,478 | -630.2 | -582.5 | -566.8 | -285.4 | -130.1 | -71.39 | -20.43 |
| FCF margin | -370.53% | -115.29% | -111.95% | -140.67% | -82.98% | -42.94% | -21.96% | -5.57% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| 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: March | 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 | 73.22 | 70.25 | 77.32 | 79.4 | 77.5 |
| EBITDA 1 | -67.41 | -121.8 | -74.8 | -78.1 | -87.5 | -95.64 | -57.84 | -11.86 | -8.989 | -15.09 | -7.207 | -4.43 | 0.4945 | 3.911 | - |
| EBIT 1 | -150 | -288.5 | -110.2 | -175.8 | -153.8 | -604.7 | -87.48 | -36.9 | -60.32 | -106.7 | -25.63 | -22.39 | -17.4 | -14.09 | - |
| Operating Margin | -106.38% | -258.12% | -100.12% | -149.2% | -151.92% | -690.82% | -80.45% | -53.02% | -66.97% | -128.36% | -35% | -31.87% | -22.5% | -17.74% | - |
| 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 | -37.29 | -34 | -29.76 | -22.51 | - |
| Net margin | -77.27% | -514.11% | -1,891.79% | -188.19% | -258.45% | -731.23% | -35.06% | -445.45% | -240.72% | -99.02% | -50.93% | -48.39% | -38.5% | -28.35% | - |
| EPS 2 | -2.800 | -14.60 | -52.30 | -4.700 | -5.400 | -12.80 | -0.7000 | -4.300 | -2.620 | -1.030 | -0.4880 | -0.4400 | -0.3720 | -0.3020 | - |
| 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: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 129 | 524 | 394 | 624 | 807 | 1,018 |
| Net Cash position 1 | 1,511 | 716 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -0.3113 x | -1.499 x | -6.683 x | -73.58 x | 37.03 x | 17.32 x |
| Free Cash Flow 1 | -1,478 | -630 | -582 | -567 | -285 | -130 | -71.4 | -20.4 |
| ROE (net income / shareholders' equity) | -21.7% | -27.3% | -8.55% | -151% | -104% | -36.7% | -82% | -643% |
| ROA (Net income/ Total Assets) | -17.1% | -17.2% | -4.86% | -81.5% | -35.1% | -12.6% | -12.9% | -12.8% |
| Assets 1 | 7,711 | 10,167 | 6,219 | 4,022 | 1,870 | 1,069 | 893.9 | 737.2 |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | -22.20 | -12.50 | - | -12.00 | -3.770 | 1.470 | 0.7900 | 0.1400 |
| Capex 1 | 705 | 165 | 36.7 | 9.22 | 3.45 | 5.98 | 6.86 | 10.9 |
| Capex / Sales | 176.78% | 30.09% | 7.05% | 2.29% | 1% | 1.97% | 2.11% | 2.97% |
| 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
Sell
Buy
Mean consensus
HOLD
Number of Analysts
13
Last Close Price
8.64
CAD
Average target price
9.236
CAD
Spread / Average Target
+6.90%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +27.19% | 5.56B | |
| -33.59% | 3.52B | |
| -2.97% | 3.01B | |
| -24.21% | 2.65B | |
| -10.11% | 2.3B | |
| +43.66% | 1.91B | |
| +46.15% | 1.5B | |
| -13.92% | 1.41B | |
| +41.90% | 1.37B |
- Stock Market
- Equities
- WEED Stock
- CGC Stock
- Financials Canopy Growth Corporation
