C21 Investments Inc
CNSX:CXXI
Intrinsic Value
The intrinsic value of one CXXI stock under the Base Case scenario is 0.63 CAD. Compared to the current market price of 0.2 CAD, C21 Investments Inc is Undervalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
C21 Investments Inc
Fundamental Analysis

Revenue & Expenses Breakdown
C21 Investments Inc
Balance Sheet Decomposition
C21 Investments Inc
Current Assets | 8m |
Cash & Short-Term Investments | 2.1m |
Receivables | 292.3k |
Other Current Assets | 5.6m |
Non-Current Assets | 50.6m |
PP&E | 13m |
Intangibles | 37.5m |
Other Non-Current Assets | 121.8k |
Free Cash Flow Analysis
C21 Investments Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
C21 Investments Inc
Revenue
|
20.7m
USD
|
Cost of Revenue
|
-12.5m
USD
|
Gross Profit
|
8.1m
USD
|
Operating Expenses
|
-9m
USD
|
Operating Income
|
-841.3k
USD
|
Other Expenses
|
-3.5m
USD
|
Net Income
|
-4.3m
USD
|
CXXI Profitability Score
Profitability Due Diligence
C21 Investments Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
C21 Investments Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
CXXI Solvency Score
Solvency Due Diligence
C21 Investments Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
C21 Investments Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CXXI Price Targets Summary
C21 Investments Inc
Dividends
Current shareholder yield for CXXI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CXXI stock under the Base Case scenario is 0.63 CAD.
Compared to the current market price of 0.2 CAD, C21 Investments Inc is Undervalued by 68%.