Gold Flora Corp
OTC:GRAM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (0.2), the stock would be worth $0 (41% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.4 | $0 |
0%
|
| 3-Year Average | 0.2 | $0 |
-41%
|
| 5-Year Average | 0.2 | $0 |
-41%
|
| Industry Average | 9.3 | $0 |
+2 518%
|
| Country Average | 14.4 | $0 |
+3 958%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$-41.5m
|
/ |
Jan 2023
$-85.6m
|
= |
|
|
$-41.5m
|
/ |
Dec 2023
$-38.1m
|
= |
|
|
$-41.5m
|
/ |
Dec 2024
$3.4m
|
= |
|
|
$-41.5m
|
/ |
Dec 2025
$19.9m
|
= |
|
|
$-41.5m
|
/ |
Dec 2026
$30.7m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
G
|
Gold Flora Corp
OTC:GRAM
|
12.7m USD | 0.4 | -0 | |
| US |
|
Kenvue Inc
NYSE:KVUE
|
33.2B USD | 12.1 | 22.6 | |
| KR |
A
|
APR Co Ltd
KRX:278470
|
15.3T KRW | 38.3 | 53.2 | |
| BR |
|
Natura &Co Holding SA
OTC:NTCOY
|
7.7B USD | 19.2 | -4.4 | |
| KY |
H
|
Herbalife Ltd
XMUN:HOO
|
4.7B EUR | 11.4 | 23.9 | |
| CN |
M
|
Mao Geping Cosmetics Co Ltd
HKEX:1318
|
38.3B HKD | 17.9 | 27.9 | |
| KR |
d
|
d'Alba Global Co Ltd
KRX:483650
|
2.5T KRW | 37.8 | 159.2 | |
| CN |
|
Runben Biotechnology Co Ltd
SSE:603193
|
10.1B CNY | 30.4 | 33.2 | |
| IN |
H
|
Honasa Consumer Ltd
NSE:HONASA
|
114.4B INR | 58.3 | 73 | |
| IL |
O
|
Oddity Tech Ltd
NASDAQ:ODD
|
906.2m USD | 8.2 | 8.2 | |
| CN |
D
|
Dencare Chongqing Oral Care Co Ltd
SZSE:001328
|
6B CNY | 28.1 | 33.3 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Gold Flora Corp
Glance View
Gold Flora Corp is a US-based company operating in Personal Care Products industry. The company is headquartered in Costa Mesa, California and currently employs 267 full-time employees. The company went IPO on 2019-07-16. Gold Flora Corporation is a vertically integrated and woman-led cannabis company, which owns and operates a range of portfolio of cannabis brands, companies, and retail dispensaries throughout the State of California. The firm's retail operations include King's Crew in Long Beach, Airfield Supply Company in San Jose, and the Higher Level chain serving Hollister and Seaside. The company has cannabis campus located in Desert Hot Springs, California, where it houses the Company's indoor cultivation, manufacturing, and extraction facilities, as well as its own distribution company. The company sells and distributes for various brands, including their own lines of Gold Flora, Roll Bleezy, Sword & Stoned, Aviation Cannabis, and Jetfuel Cannabis products.
