GRN Relative Valuation - Greenlane Renewables Inc

Watchlist Manager

Watchlist

Price: 0.24 CAD 9.09% Market Closed

Market Cap: CA$37.9m

	Greenlane Renewables Inc TSX:GRN	CA
	Ashtead Group PLC LSE:AHT	UK
H	H P Cotton Textile Mills Ltd BSE:502873	IN

Multiples-Based Value

The Multiples-Based Value of one GRN stock under the Base Case scenario is 0.17 CAD. Compared to the current market price of 0.24 CAD, Greenlane Renewables Inc is Overvalued by 29%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Multiples-Based Value calculated?

GRN Multiples-Based Value

Base Case

Overvaluation 29%

Multiples-Based Value

Price CA$0.24

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		Greenlane Renewables Inc TSX:GRN	37.9m CAD	0.9	16.1	8.5	15.6
ID		Alamtri Resources Indonesia Tbk PT F:A640	171.4B EUR	105.9	443.1	377	377
CN		China Shenhua Energy Co Ltd SSE:601088	928.9B CNY	3.1	18	11.2	11.2
ZA	E	Exxaro Resources Ltd JSE:EXX	76.8B ZAR	1.8	10.2	6.3	8.7
CA	C	Cameco Corp NYSE:CCJ	47.3B USD	18.5	109	70.1	103.1
CN		Shaanxi Coal Industry Co Ltd SSE:601225	248.1B CNY	1.4	10.8	8.4	8.4
CN		China Coal Energy Co Ltd SSE:601898	228B CNY	1.4	13.3	7.5	7.5
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	508.6T IDR	10.8	124.7	80.3	80.3
IN		Coal India Ltd NSE:COALINDIA	2.8T INR	2	9.2	6	8.1
CN		Yankuang Energy Group Co Ltd SSE:600188	193.5B CNY	1.3	23.1	15	15
ZA	T	Thungela Resources Ltd JSE:TGA	23.6B ZAR	0.8	-3.3	12.5	-11.5

				Revenue Growth	P/S to Growth
CA		Greenlane Renewables Inc TSX:GRN	Average P/S: 13.4 0.9	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	105.9	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	3.1	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	1.8	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	18.5	5%	3.7
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.4	-2%	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.4	-5%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	10.8	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	2	4%	0.5
CN		Yankuang Energy Group Co Ltd SSE:600188	1.3	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	0.8	N/A	N/A

				Earnings Growth	PEG
CA		Greenlane Renewables Inc TSX:GRN	Average P/E: 77.8 16.1	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	443.1	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	18	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	10.2	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	109	31%	3.5
CN		Shaanxi Coal Industry Co Ltd SSE:601225	10.8	-19%	N/A
CN		China Coal Energy Co Ltd SSE:601898	13.3	-3%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	124.7	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	9.2	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	23.1	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Negative Multiple: -3.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CA		Greenlane Renewables Inc TSX:GRN	Average EV/EBITDA: 54.8 8.5	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	377	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.2	7%	1.6
ZA	E	Exxaro Resources Ltd JSE:EXX	6.3	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	70.1	41%	1.7
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.4	6%	1.4
CN		China Coal Energy Co Ltd SSE:601898	7.5	10%	0.7
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	80.3	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	6	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	15	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	12.5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
CA		Greenlane Renewables Inc TSX:GRN	Average EV/EBIT: 63.5 15.6	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	377	27%	14
CN		China Shenhua Energy Co Ltd SSE:601088	11.2	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	8.7	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	103.1	32%	3.2
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.4	-11%	N/A
CN		China Coal Energy Co Ltd SSE:601898	7.5	-3%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	80.3	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	8.1	-2%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	15	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Negative Multiple: -11.5	N/A	N/A

Greenlane Renewables Inc
TSX:GRN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

GRN Competitors Multiples
Greenlane Renewables Inc Competitors

See Also

Company

Help

Tools

Stocks

Greenlane Renewables Inc TSX:GRN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

GRN Competitors Multiples Greenlane Renewables Inc Competitors

See Also

Company

Help

Tools

Stocks

Greenlane Renewables Inc
TSX:GRN

GRN Competitors Multiples
Greenlane Renewables Inc Competitors