Cannabist Company Holdings Inc
NEO:CBST
Intrinsic Value
The intrinsic value of one CBST stock under the Base Case scenario is 0.2 CAD. Compared to the current market price of 0.12 CAD, Cannabist Company Holdings Inc is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cannabist Company Holdings Inc
Fundamental Analysis
Want a deep‑dive on Cannabist Company Holdings Inc?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Cannabist Company Holdings Inc
Balance Sheet Decomposition
Cannabist Company Holdings Inc
Current Assets | 195m |
Cash & Short-Term Investments | 33.6m |
Receivables | 37.5m |
Other Current Assets | 123.9m |
Non-Current Assets | 501.2m |
Long-Term Investments | 12.7m |
PP&E | 378.7m |
Intangibles | 51.2m |
Other Non-Current Assets | 58.6m |
Free Cash Flow Analysis
Cannabist Company Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cannabist Company Holdings Inc
Revenue
|
458.7m
USD
|
Cost of Revenue
|
-290.4m
USD
|
Gross Profit
|
168.3m
USD
|
Operating Expenses
|
-188.3m
USD
|
Operating Income
|
-20.1m
USD
|
Other Expenses
|
-85.8m
USD
|
Net Income
|
-105.9m
USD
|
CBST Profitability Score
Profitability Due Diligence
Cannabist Company Holdings Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
Cannabist Company Holdings Inc's profitability score is 28/100. 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 29/100. The higher the solvency score, the more solvent the company is.
Score
Cannabist Company Holdings Inc's solvency score is 29/100. 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 0.08 CAD with a low forecast of 0.05 CAD and a high forecast of 0.11 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 0.2 CAD.
Compared to the current market price of 0.12 CAD, Cannabist Company Holdings Inc is Undervalued by 39%.