Valuation Grown Rogue International Inc.

Stocks

Delayed Canadian Securities Exchange 21:41:27 27/10/2026 +04			5-day change	1st Jan Change
0.4750 ^CAD	-1.04%		-5.00%	-32.14%

10-21	Grown Rogue International Increases Ownership Interest in New Jersey Subsidiary to 70%	MT
10-20	Grown Rogue International Inc. acquired an additional 26% stake in ABCO Garden State, LLC.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	9.731	15.49	18.28	52.37	143.7	127.5
Change	-	59.14%	18.05%	186.48%	174.33%	-11.25%
Enterprise Value (EV) ¹	11.58	18.33	21.61	51.79	147.4	142.8
Change	-	58.24%	17.87%	139.66%	184.58%	-3.1%
P/E	-3.58x	-5.1x	40.5x	-93.2x	-12x	71.9x
PBR	-10.7x	2.8x	2.64x	4.25x	9.88x	6.1x
PEG	-	0.2x	-0x	0x	-0x	-1x
Capitalization / Revenue	2.3x	1.65x	1.03x	2.4x	5.32x	3.93x
EV / Revenue	2.73x	1.95x	1.22x	2.37x	5.45x	4.4x
EV / EBITDA	-14.8x	9.98x	9.82x	10.4x	71.6x	1,313x
EV / EBIT	-12x	11.1x	14.9x	13.4x	132x	-241x
EV / FCF	-7.83x	-4.2x	-42.8x	6.45x	-306x	-6.83x
FCF Yield	-12.8%	-23.8%	-2.33%	15.5%	-0.33%	-14.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0252	-0.0178	0.002644	-0.003086	-0.054	0.007105
Distribution rate	-	-	-	-	-	-
Net sales ¹	4.24	9.379	17.76	21.83	27.02	32.43
EBITDA ¹	-0.7847	1.836	2.2	4.974	2.06	0.1088
EBIT ¹	-0.9653	1.651	1.449	3.856	1.12	-0.5935
Net income ¹	-2.281	-2.41	0.4475	3.857	-11.3	1.73
Net Debt ¹	1.854	2.846	3.328	-0.5839	3.704	15.3
Reference price ²	0.0903	0.0909	0.1071	0.2877	0.6464	0.5105
Nbr of stocks (in thousands)	107,823	170,415	170,633	182,006	222,276	249,739
Announcement Date	01/03/21	28/02/22	28/02/23	30/04/24	31/03/25	08/04/26

¹USD in Million²USD

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.($)
GROWN ROGUE INTERNATIONAL INC.	-	-	-	-	85.58M
ELI LILLY AND COMPANY	37.58x	13.15x	27.92x	0.53%	1,140B
JOHNSON & JOHNSON	38.98x	6.55x	18.43x	2%	641B
ABBVIE INC.	37.5x	8.41x	17.39x	2.4%	507B
ROCHE HOLDING AG	21.33x	5.19x	12.91x	2.53%	383B
MERCK & CO., INC.	102.5x	5.75x	24.67x	2.42%	347B
NOVARTIS AG	21.61x	5.64x	13.85x	2.84%	293B
ASTRAZENECA PLC	22.44x	4.53x	12.94x	1.95%	266B
AMGEN INC.	28.21x	7.23x	12.94x	2.27%	240B
GILEAD SCIENCES, INC.	-46.25x	7.08x	27.47x	2.08%	197B
Average	29.32x	7.06x	18.73x	2.11%	401.39B
Weighted average by Cap.	35.01x	8.33x	20.42x	1.8%