Cannabist Company Holdings Inc
NEO:CBST
Intrinsic Value
The intrinsic value of one CBST stock under the Base Case scenario is 0.192 CAD. Compared to the current market price of 0.105 CAD, Cannabist Company Holdings Inc is Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cannabist Company Holdings Inc
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Cannabist Company Holdings Inc
Balance Sheet Decomposition
Cannabist Company Holdings Inc
Current Assets | 186.5m |
Cash & Short-Term Investments | 18.9m |
Receivables | 33.9m |
Other Current Assets | 133.7m |
Non-Current Assets | 462.3m |
Long-Term Investments | 6.8m |
PP&E | 354m |
Intangibles | 48m |
Other Non-Current Assets | 53.4m |
Free Cash Flow Analysis
Cannabist Company Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cannabist Company Holdings Inc
Revenue
|
423.6m
USD
|
Cost of Revenue
|
-268.5m
USD
|
Gross Profit
|
155m
USD
|
Operating Expenses
|
-172.3m
USD
|
Operating Income
|
-17.3m
USD
|
Other Expenses
|
-85.7m
USD
|
Net Income
|
-103m
USD
|
CBST Profitability Score
Profitability Due Diligence
Cannabist Company Holdings Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Cannabist Company Holdings Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
CBST Solvency Score
Solvency Due Diligence
Cannabist Company Holdings Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Score
Cannabist Company Holdings Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CBST Price Targets Summary
Cannabist Company Holdings Inc
According to Wall Street analysts, the average 1-year price target for CBST is 0.077 CAD with a low forecast of 0.051 CAD and a high forecast of 0.105 CAD.
Dividends
Current shareholder yield for CBST 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 CBST stock under the Base Case scenario is 0.192 CAD.
Compared to the current market price of 0.105 CAD, Cannabist Company Holdings Inc is Undervalued by 45%.