CANOPY GROWTH CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.15 CAD | +2.45% |
|
+11.37% | +79.73% |
| Apr. 19 | Canopy Growth Slides After Constellation Directors Leave, Share Conversion | DJ |
| Apr. 18 | Stocks to Watch : Canopy Growth, Metropolitan Bank, Netflix | DJ |
Valuation
| Fiscal Period: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 19,873 | 7,154 | 15,424 | 3,737 | 1,215 | 877.2 | - | - |
| Enterprise Value (EV) 1 | 18,338 | 5,643 | 14,708 | 3,866 | 1,739 | 1,304 | 1,280 | 877.2 |
| P/E ratio | -22.5 x | -5.38 x | -8.61 x | -12.3 x | -0.34 x | -2.04 x | -8.85 x | -10.1 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 87.8 x | 17.9 x | 28.2 x | 7.18 x | 3.02 x | 2.74 x | 2.9 x | 2.73 x |
| EV / Revenue | 81 x | 14.2 x | 26.9 x | 7.43 x | 4.32 x | 4.07 x | 4.24 x | 2.73 x |
| EV / EBITDA | -71.4 x | -12.7 x | -43.2 x | -9.31 x | -4.97 x | -13.8 x | -92 x | -38.8 x |
| EV / FCF | -15.7 x | -3.82 x | -23.3 x | -6.64 x | -3.07 x | -6.04 x | -10.9 x | -43.1 x |
| FCF Yield | -6.35% | -26.2% | -4.28% | -15.1% | -32.6% | -16.5% | -9.16% | -2.32% |
| Price to Book | 2.22 x | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 34,371 | 34,965 | 38,216 | 39,417 | 51,264 | 73,965 | - | - |
| Reference price 2 | 578.2 | 204.6 | 403.6 | 94.80 | 23.70 | 11.86 | 11.86 | 11.86 |
| Announcement Date | 6/20/19 | 5/29/20 | 6/1/21 | 5/27/22 | 6/22/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 226.3 | 398.8 | 546.6 | 520.3 | 402.9 | 320.4 | 302 | 321.6 |
| EBITDA 1 | -257 | -442.8 | -340.3 | -415.4 | -349.7 | -94.52 | -13.92 | -22.61 |
| EBIT 1 | -577 | -1,046 | -1,134 | -713.3 | -2,848 | -179.3 | -93.36 | -87.56 |
| Operating Margin | -254.94% | -262.23% | -207.44% | -137.09% | -706.94% | -55.97% | -30.92% | -27.23% |
| Earnings before Tax (EBT) 1 | -657.8 | -1,509 | -1,684 | -329.4 | -3,314 | -480.7 | -149.5 | -149.1 |
| Net income 1 | -685.4 | -1,321 | -1,745 | -302.2 | -3,278 | -491.2 | -120.9 | -113.1 |
| Net margin | -302.83% | -331.35% | -319.2% | -58.08% | -813.63% | -153.32% | -40.04% | -35.16% |
| EPS 2 | -25.70 | -38.00 | -46.90 | -7.700 | -70.70 | -5.823 | -1.340 | -1.178 |
| Free Cash Flow 1 | -1,165 | -1,478 | -630.2 | -582.5 | -566.8 | -215.8 | -117.2 | -20.38 |
| FCF margin | -514.7% | -370.53% | -115.29% | -111.95% | -140.67% | -67.36% | -38.82% | -6.34% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 6/20/19 | 5/29/20 | 6/1/21 | 5/27/22 | 6/22/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: März | 2022 Q2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 131.4 | 141 | 111.8 | 110.1 | 117.9 | 101.2 | 87.54 | 108.7 | 69.6 | 90.06 | 72.51 | 74.61 | 71.81 | 78.19 | 77.79 |
| EBITDA 1 | -162.6 | -67.41 | -121.8 | -74.8 | -78.1 | -87.5 | -95.64 | -57.84 | -11.86 | -8.989 | -11.96 | -0.7081 | 0.0695 | 3.083 | 1.174 |
| EBIT 1 | -215.4 | -150 | -288.5 | -110.2 | -175.8 | -153.8 | -604.7 | -87.48 | -36.9 | -60.32 | -24.63 | -24.67 | -23.44 | -20.11 | -16.6 |
| Operating Margin | -163.93% | -106.38% | -258.12% | -100.12% | -149.2% | -151.92% | -690.82% | -80.45% | -53.02% | -66.97% | -33.97% | -33.07% | -32.65% | -25.72% | -21.34% |
| Earnings before Tax (EBT) 1 | -19.54 | -115.7 | -587.1 | -2,084 | -223.7 | -267.1 | -664 | -39.84 | -135.3 | -231.4 | -32.09 | -24.7 | -24.33 | -21.01 | -16.6 |
| Net income 1 | -11.06 | -108.9 | -574.6 | -2,083 | -221.8 | -261.6 | -640.1 | -38.12 | -310 | -216.8 | -39.27 | -27.06 | -26.23 | -24.59 | -16.46 |
| Net margin | -8.42% | -77.27% | -514.11% | -1,891.79% | -188.19% | -258.45% | -731.23% | -35.06% | -445.45% | -240.72% | -54.15% | -36.27% | -36.52% | -31.44% | -21.16% |
| EPS 2 | -0.3000 | -2.800 | -14.60 | -52.30 | -4.700 | -5.400 | -12.80 | -0.7000 | -4.300 | -2.620 | -0.4320 | -0.3467 | -0.3300 | -0.2833 | -0.1633 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/5/21 | 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 | - | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 129 | 524 | 427 | 403 | - |
| Net Cash position 1 | 1,535 | 1,511 | 716 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | -0.3113 x | -1.499 x | -4.517 x | -28.96 x | - |
| Free Cash Flow 1 | -1,165 | -1,478 | -630 | -582 | -567 | -216 | -117 | -20.4 |
| ROE (net income / shareholders' equity) | -16.9% | -21.7% | -27.3% | -8.55% | -151% | -55.5% | -10.7% | -5.5% |
| ROA (Net income/ Total Assets) | -13.5% | -17.1% | -17.2% | -4.86% | -81.5% | -8.8% | -5.4% | -3.4% |
| Assets 1 | 5,084 | 7,711 | 10,167 | 6,219 | 4,022 | 5,582 | 2,239 | 3,325 |
| Book Value Per Share | 260.0 | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | -19.50 | -22.20 | -12.50 | - | -12.00 | -1.610 | 0.2300 | -0.0700 |
| Capex 1 | 644 | 705 | 165 | 36.7 | 9.22 | 7 | 6.06 | 9.54 |
| Capex / Sales | 284.73% | 176.78% | 30.09% | 7.05% | 2.29% | 2.18% | 2.01% | 2.97% |
| Announcement Date | 6/20/19 | 5/29/20 | 6/1/21 | 5/27/22 | 6/22/23 | - | - | - |
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
11.86
CAD
Average target price
6.392
CAD
Spread / Average Target
-46.11%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +79.73% | 640M | |
| -15.13% | 4.49B | |
| -9.75% | 3.06B | |
| +2.14% | 3.04B | |
| -6.82% | 2.61B | |
| +47.87% | 1.81B | |
| +0.09% | 1.66B | |
| -7.89% | 1.63B | |
| -12.97% | 1.55B | |
| +33.40% | 1.41B |
- Stock Market
- Equities
- WEED Stock
- Financials Canopy Growth Corporation
