First Time Loading...
G

Grown Rogue International Inc
CNSX:GRIN

Watchlist Manager
Grown Rogue International Inc
CNSX:GRIN
Watchlist
Price: 0.94 CAD -10.48% Market Closed
Updated: May 29, 2024
Section:
 

Intrinsic Value

Grown Rogue International, Inc. operates as a seed to experience cannabis brand. [ Read More ]

The intrinsic value of one GRIN stock under the Base Case scenario is 0.39 CAD. Compared to the current market price of 0.94 CAD, Grown Rogue International Inc is Overvalued by 58%.

Key Points:
GRIN Intrinsic Value
Base Case
0.39 CAD
Overvaluation 58%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case
What is intrinsic value?

Valuation Backtest
Grown Rogue International Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling GRIN stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Add Note
Capture your thoughts
Ask me anything about
Grown Rogue International Inc

What unique competitive advantages
does Grown Rogue International Inc hold over its rivals?

What risks and challenges
does Grown Rogue International Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Provide an overview of the primary business activities
of Grown Rogue International Inc.

Provide an overview of the primary business activities
of Grown Rogue International Inc.

What unique competitive advantages
does Grown Rogue International Inc hold over its rivals?

What risks and challenges
does Grown Rogue International Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Grown Rogue International Inc.

Provide P/S
for Grown Rogue International Inc.

Provide P/E
for Grown Rogue International Inc.

Provide P/OCF
for Grown Rogue International Inc.

Provide P/FCFE
for Grown Rogue International Inc.

Provide P/B
for Grown Rogue International Inc.

Provide EV/S
for Grown Rogue International Inc.

Provide EV/GP
for Grown Rogue International Inc.

Provide EV/EBITDA
for Grown Rogue International Inc.

Provide EV/EBIT
for Grown Rogue International Inc.

Provide EV/OCF
for Grown Rogue International Inc.

Provide EV/FCFF
for Grown Rogue International Inc.

Provide EV/IC
for Grown Rogue International Inc.

Show me price targets
for Grown Rogue International Inc made by professional analysts.

What are the Revenue projections
for Grown Rogue International Inc?

How accurate were the past Revenue estimates
for Grown Rogue International Inc?

What are the Net Income projections
for Grown Rogue International Inc?

How accurate were the past Net Income estimates
for Grown Rogue International Inc?

What are the EPS projections
for Grown Rogue International Inc?

How accurate were the past EPS estimates
for Grown Rogue International Inc?

What are the EBIT projections
for Grown Rogue International Inc?

How accurate were the past EBIT estimates
for Grown Rogue International Inc?

Compare the revenue forecasts
for Grown Rogue International Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Grown Rogue International Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Grown Rogue International Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Grown Rogue International Inc compared to its peers.

Compare the P/E ratios
of Grown Rogue International Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Grown Rogue International Inc with its peers.

Analyze the financial leverage
of Grown Rogue International Inc compared to its main competitors.

Show all profitability ratios
for Grown Rogue International Inc.

Provide ROE
for Grown Rogue International Inc.

Provide ROA
for Grown Rogue International Inc.

Provide ROIC
for Grown Rogue International Inc.

Provide ROCE
for Grown Rogue International Inc.

Provide Gross Margin
for Grown Rogue International Inc.

Provide Operating Margin
for Grown Rogue International Inc.

Provide Net Margin
for Grown Rogue International Inc.

Provide FCF Margin
for Grown Rogue International Inc.

Show all solvency ratios
for Grown Rogue International Inc.

Provide D/E Ratio
for Grown Rogue International Inc.

Provide D/A Ratio
for Grown Rogue International Inc.

Provide Interest Coverage Ratio
for Grown Rogue International Inc.

Provide Altman Z-Score Ratio
for Grown Rogue International Inc.

Provide Quick Ratio
for Grown Rogue International Inc.

Provide Current Ratio
for Grown Rogue International Inc.

Provide Cash Ratio
for Grown Rogue International Inc.

What is the historical Revenue growth
over the last 5 years for Grown Rogue International Inc?

What is the historical Net Income growth
over the last 5 years for Grown Rogue International Inc?

What is the current Free Cash Flow
of Grown Rogue International Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Grown Rogue International Inc.

Popular Strategic Analysis Valuation Future Outlook Peer Analysis Profitability Solvency Financials
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM
Revenue
Operating Income
Net Income
Operating Cash Flow
Investing Cash Flow
Financing Cash Flow

Balance Sheet Decomposition
Grown Rogue International Inc

30.2m
Assets
18.6m
Liabilities
30.2m
Assets
18.6m
Liabilities
Current Assets 17.4m
Cash & Short-Term Investments 8.9m
Receivables 2.1m
Other Current Assets 6.5m
Non-Current Assets 12.7m
PP&E 8.8m
Intangibles 725.7k
Other Non-Current Assets 3.3m
Current Liabilities 13m
Accounts Payable 2.4m
Other Current Liabilities 10.6m
Non-Current Liabilities 5.6m
Long-Term Debt 4.6m
Other Non-Current Liabilities 983.7k
Efficiency

Earnings Waterfall
Grown Rogue International Inc

Revenue
23.4m USD
Cost of Revenue
-11.5m USD
Gross Profit
11.9m USD
Operating Expenses
-7.4m USD
Operating Income
4.5m USD
Other Expenses
-5m USD
Net Income
-533k USD
Gross Margin
Operating Margin
Net Margin
FCF Margin
ROE
ROA
ROIC
ROCE

Free Cash Flow Analysis
Grown Rogue International Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

GRIN Profitability Score
Profitability Due Diligence

Grown Rogue International Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Exceptional ROIC
Positive Gross Profit
ROE is Increasing
48/100
Profitability
Score

Grown Rogue International Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

GRIN Solvency Score
Solvency Due Diligence

Grown Rogue International Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
High Interest Coverage
Long-Term Solvency
58/100
Solvency
Score

Grown Rogue International Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRIN Price Targets Summary
Grown Rogue International Inc

Wall Street analysts forecast GRIN stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GRIN is 0.7 CAD .

GRIN Lowest Forecast
Wall Street Target
Not Available
GRIN Average Forecast
Wall Street Target
0.7 CAD
26% Downside
GRIN Highest Forecast
Wall Street Target
Not Available
Lowest
Price Target
Not Available
Average
Price Target
0.7 CAD
26% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

GRIN Price
Grown Rogue International Inc

1M 1M
-4%
6M 6M
+169%
1Y 1Y
+437%
3Y 3Y
+437%
5Y 5Y
+276%
10Y 10Y
-90%
Annual Price Range
0.94
52w Low
0.175
52w High
1.14
Price Metrics
Average Annual Return -7.74%
Standard Deviation of Annual Returns 34.41%
Max Drawdown -75%
Shares Statistics
Market Capitalization 195.8m CAD
Shares Outstanding 208 251 000
Percentage of Shares Shorted 0.01%

GRIN Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Grown Rogue International Inc

Country

Canada

Industry

Pharmaceuticals

Market Cap

195.8m CAD

Dividend Yield

0%

Description

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.

Contact

ONTARIO
TORONTO
340 Richmond Street West
+14163644039.0
https://www.grownrogue.com

IPO

2016-11-18

Employees

-

Officers

President, CEO & Chairman
Mr. J. Obie Strickler
CFO, Corporate Secretary & Director
Mr. Ryan Kee
Director of Business Development & IR
Jakob Iotte
Corporate Controller
Ms. Kala Bernhardt

See Also

Summary
GRIN intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRIN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRIN stock valuation using valuation multiples.
Wall Street Estimates
GRIN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRIN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
What is the Intrinsic Value of one GRIN stock?

The intrinsic value of one GRIN stock under the Base Case scenario is 0.39 CAD.

Is GRIN stock undervalued or overvalued?

Compared to the current market price of 0.94 CAD, Grown Rogue International Inc is Overvalued by 58%.

ALPHA SPREAD
Join more than 141,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.