Grown Rogue International Inc banner
G

Grown Rogue International Inc
CNSX:GRIN

Watchlist Manager
Grown Rogue International Inc
CNSX:GRIN
Watchlist
Price: 0.47 CAD -7.84%
Market Cap: CA$117.5m

EV/EBIT

-25
Current
395%
Cheaper
vs 3-y average of 8.5

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
-25
=
Enterprise Value
CA$129.6m
/
EBIT
$-3.5m

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
-25
=
Enterprise Value
CA$129.6m
/
EBIT
$-3.5m

Valuation Scenarios

Grown Rogue International Inc is trading above its 3-year average

If EV/EBIT returns to its 3-Year Average (8.5), the stock would be worth CA$-0.16 (134% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-158%
Maximum Upside
No Upside Scenarios
Average Downside
142%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple -25 CA$0.47
0%
3-Year Average 8.5 CA$-0.16
-134%
5-Year Average 7.7 CA$-0.14
-131%
Industry Average 11.3 CA$-0.21
-145%
Country Average 14.5 CA$-0.27
-158%

Forward EV/EBIT
Today’s price vs future ebit

Not enough data available to calculate forward EV/EBIT

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
CA
Grown Rogue International Inc
CNSX:GRIN
117.3m CAD -25 13.4
US
Eli Lilly and Co
NYSE:LLY
853.2B USD 29.8 41.3
US
Johnson & Johnson
NYSE:JNJ
544.6B USD 21.2 25.9
CH
Roche Holding AG
SIX:ROG
248.4B CHF 13.1 19.6
UK
AstraZeneca PLC
LSE:AZN
225.8B GBP 22.7 29.1
CH
Novartis AG
SIX:NOVN
222.8B CHF 15.9 20
US
Merck & Co Inc
NYSE:MRK
278.5B USD 11.6 15.3
IE
Endo International PLC
LSE:0Y5F
244.4B USD 970 -83.6
DK
Novo Nordisk A/S
CSE:NOVO B
1.1T DKK 9.4 10.8
US
Pfizer Inc
NYSE:PFE
155.3B USD 10.2 20
US
Bristol-Myers Squibb Co
NYSE:BMY
119.6B USD 8.8 17
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
G
Grown Rogue International Inc
CNSX:GRIN
Average EV/EBIT: 111.3
Negative Multiple: -25
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
29.8
22%
1.4
US
Johnson & Johnson
NYSE:JNJ
21.2
13%
1.6
CH
Roche Holding AG
SIX:ROG
13.1
6%
2.2
UK
AstraZeneca PLC
LSE:AZN
22.7
21%
1.1
CH
Novartis AG
SIX:NOVN
15.9
9%
1.8
US
Merck & Co Inc
NYSE:MRK
11.6
6%
1.9
IE
E
Endo International PLC
LSE:0Y5F
970
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9.4
2%
4.7
US
Pfizer Inc
NYSE:PFE
10.2
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.8
-7%
N/A
P/E Multiple
Earnings Growth PEG
CA
G
Grown Rogue International Inc
CNSX:GRIN
Average P/E: 21.2
13.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
41.3
32%
1.3
US
Johnson & Johnson
NYSE:JNJ
25.9
8%
3.2
CH
Roche Holding AG
SIX:ROG
19.6
14%
1.4
UK
AstraZeneca PLC
LSE:AZN
29.1
25%
1.2
CH
Novartis AG
SIX:NOVN
20
14%
1.4
US
Merck & Co Inc
NYSE:MRK
15.3
14%
1.1
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -83.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.8
0%
N/A
US
Pfizer Inc
NYSE:PFE
20
22%
0.9
US
Bristol-Myers Squibb Co
NYSE:BMY
17
16%
1.1

Market Distribution

Lower than 100% of companies in Canada
Percentile
0th
Based on 1 813 companies
0th percentile
-25
Low
0 — 10.6
Typical Range
10.6 — 20.6
High
20.6 —
Distribution Statistics
Canada
Min 0
30th Percentile 10.6
Median 14.5
70th Percentile 20.6
Max 3 794.4

Grown Rogue International Inc
Glance View

Market Cap
117.5m CAD
Industry
Pharmaceuticals

Grown Rogue International, Inc. operates as a seed to experience cannabis brand. The company is headquartered in Toronto, Ontario. The company went IPO on 2016-11-18. The Company’s geographical segments include the United States and Canada. The firm is a vertically integrated cannabis brand that produces and distributes cannabis products. The firm's products include sungrown and indoor flowers, along with nitro-sealed indoor, and sungrown pre-rolls and jars.

GRIN Intrinsic Value
0.23 CAD
Overvaluation 51%
Intrinsic Value
Price CA$0.47
G
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett