Company Valuation: Greenlane Renewables Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 227.7 186.2 74.5 19.97 14.08 36.38
Change - -18.24% -59.98% -73.2% -29.46% 158.28%
Enterprise Value (EV) 1 217.9 155.2 54.35 10.13 -0.009898 21.34
Change - -28.8% -64.97% -81.37% -100.1% 215,704.94%
P/E -86.8x -72.8x -12.3x -0.67x -6.86x -23x
PBR 10.2x 3.3x 1.39x 0.79x 0.59x 1.54x
PEG - 2x -0x -0x 0.1x 1x
Capitalization / Revenue 10.1x 3.36x 1.05x 0.35x 0.27x 0.82x
EV / Revenue 9.68x 2.8x 0.76x 0.18x -0x 0.48x
EV / EBITDA -92.8x -183x -12.6x -0.91x 0x 14.2x
EV / EBIT -59.8x -71.4x -8.66x -0.77x 0x 28.8x
EV / FCF -257x -15.9x 34.1x -2.34x -0x 4.75x
FCF Yield -0.39% -6.28% 2.93% -42.8% -61,112% 21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0266 -0.017 -0.04 -0.1932 -0.0131 -0.01
Distribution rate - - - - - -
Net sales 1 22.5 55.35 71.24 57.82 51.82 44.43
EBITDA 1 -2.347 -0.847 -4.307 -11.15 -2.522 1.505
EBIT 1 -3.641 -2.173 -6.277 -13.2 -3.302 0.74
Net income 1 -2.471 -2.45 -5.505 -29.58 -1.863 -1.042
Net Debt 1 -9.799 -31.01 -20.15 -9.839 -14.09 -15.04
Reference price 2 2.3100 1.2400 0.4900 0.1300 0.0900 0.2300
Nbr of stocks (in thousands) 98,574 150,139 152,041 153,593 156,490 158,159
Announcement Date 11/3/21 10/3/22 9/3/23 26/3/24 20/3/25 12/3/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.17M
9.8x0.62x5.05x4.17% 3.36B
35.85x10.44x30.11x - 416M
-8.18x - - - 333M
8.19x1.63x5.6x - 323M
Average 11.41x 4.23x 13.59x 4.17% 890.88M
Weighted average by Cap. 10.78x 1.70x 7.64x 4.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GRN Stock
  4. Valuation Greenlane Renewables Inc.