GRN Relative Valuation - Greenlane Renewables Inc

Watchlist Manager

Watchlist

Price: 0.1 CAD

Market Cap: 15.7m CAD

Section:

Relative Value

The Relative Value of one GRN stock under the Base Case scenario is 0.25 CAD. Compared to the current market price of 0.1 CAD, Greenlane Renewables Inc is Undervalued by 60%.

Relative 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 Relative Value calculated?

GRN Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.3

P/S

vs History	79
vs Industry	76

Median 5Y

1.1

Industry

1.3

Forward

0.5

More Details

Negative

P/E

vs History
vs Industry

Median 5Y

-8.9

Industry

10.7

Forward

-1.4

More Details

1.9

P/OCF

vs History	9
vs Industry	37

Median 5Y

-9.7

Industry

4.9

More Details

2.1

P/FCFE

vs History	4
vs Industry	36

Median 5Y

-8.9

Industry

10.6

More Details

0.7

P/B

vs History	74
vs Industry	59

Median 5Y

1.4

Industry

1.2

More Details

EV/S

vs History	85
vs Industry	90

Median 5Y

0.8

Industry

Forward

More Details

0.1

EV/GP

vs History	85
vs Industry	83

Median 5Y

3.6

Industry

4.8

More Details

Negative

EV/EBITDA

vs History
vs Industry

Median 5Y

-10.9

Industry

6.2

Forward

-0.2

More Details

Negative

EV/EBIT

vs History
vs Industry

Median 5Y

-7.7

Industry

8.9

Forward

-0.5

More Details

0.1

EV/OCF

vs History	9
vs Industry	59

Median 5Y

-7.9

Industry

6.5

More Details

0.1

EV/FCFF

vs History	4
vs Industry	45

Median 5Y

-8.4

Industry

10.8

More Details

EV/IC

vs History	85
vs Industry	84

Median 5Y

Industry

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		Greenlane Renewables Inc TSX:GRN	15.7m CAD	0.3	-5.4	-0.3	-0.2
CN		China Shenhua Energy Co Ltd SSE:601088	771.3B CNY	2.4	14.1	7.5	7.5
ZA	E	Exxaro Resources Ltd JSE:EXX	43.6B Zac	0	0	0	0
ID		Bayan Resources Tbk PT IDX:BYAN	640T IDR	11	42.3	31.9	31.9
CA	C	Cameco Corp NYSE:CCJ	34.1B USD	14.2	188.7	54.1	82.3
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	504.7T IDR	10.5	108.1	54.9	54.9
CN		Shaanxi Coal Industry Co Ltd SSE:601225	203.9B CNY	1.1	6.9	5.1	5.1
IN		Coal India Ltd NSE:COALINDIA	2.4T INR	1.7	6.8	4.4	5.5
CN		China Coal Energy Co Ltd SSE:601898	163.6B CNY	0.9	8.9	6.1	6.1
ZA	T	Thungela Resources Ltd JSE:TGA	14.3B Zac	0	0	0	0
CN		Yankuang Energy Group Co Ltd SSE:600188	99.3B CNY	0.8	6.2	4.7	4.7

				Revenue Growth	P/S to Growth
CA		Greenlane Renewables Inc TSX:GRN	Average P/S: 4.8 0.3	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	2.4	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	4%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	11	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	14.2	8%	1.8
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	10.5	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.1	-1%	N/A
IN		Coal India Ltd NSE:COALINDIA	1.7	7%	0.2
CN		China Coal Energy Co Ltd SSE:601898	0.9	-1%	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Not Available	-2%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	0.8	-4%	N/A

				Earnings Growth	PEG
CA		Greenlane Renewables Inc TSX:GRN	Average P/E: 47.7 Negative Multiple: -5.4	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	14.1	-1%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	10%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	42.3	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	188.7	86%	2.2
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	108.1	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	6.9	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	6.8	4%	1.7
CN		China Coal Energy Co Ltd SSE:601898	8.9	-1%	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Not Available	-19%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	6.2	-18%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	168.2961 USD 0.22%
	Berkshire Hathaway Inc NYSE:BRK.A	725 056.5612 USD 1.45%
	Bank of America Corp NYSE:BAC	48.2758 USD 1.06%
	Mastercard Inc NYSE:MA	561.26 USD 0.45%
	UnitedHealth Group Inc NYSE:UNH	289.73 USD 1.61%
	Exxon Mobil Corp NYSE:XOM	109.885 USD 1.24%

	Franklin Covey Co NYSE:FC	19.95 USD 1.37%
	Mohawk Industries Inc NYSE:MHK	116.18 USD 0.94%
	Ardmore Shipping Corp NYSE:ASC	10.325 USD 2.74%
	ASGN Inc NYSE:ASGN	49.48 USD -0.5%
	Skyworks Solutions Inc NASDAQ:SWKS	73.075 USD -0.42%
	Weatherford International PLC NASDAQ:WFRD	58.325 USD 4.66%

	Johnson & Johnson NYSE:JNJ	168.2961 USD 0.22%
	Bank of America Corp NYSE:BAC	48.2758 USD 1.06%
	Mastercard Inc NYSE:MA	561.26 USD 0.45%
	Salesforce Inc NYSE:CRM	267.93 USD 1.65%
	Abbvie Inc NYSE:ABBV	190.16 USD 1.63%
	Home Depot Inc NYSE:HD	375.935 USD 1.33%

	Monolithic Power Systems Inc NASDAQ:MPWR	718.835 USD -0.16%
	NVIDIA Corp NASDAQ:NVDA	170.91 USD 2.32%
	Pro Medicus Ltd ASX:PME	323.98 AUD -1.3%
P	Plover Bay Technologies Ltd HKEX:1523	6.14 HKD 1.82%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD
	Alfa Financial Software Holdings PLC LSE:ALFA	221 GBX -0.45%

Greenlane Renewables Inc
TSX:GRN

Relative Value

Valuation Multiples

Multiples Across Competitors

GRN Competitors Multiples
Greenlane Renewables Inc Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
CA		Greenlane Renewables Inc TSX:GRN	Average EV/EBITDA: 21.1 Negative Multiple: -0.3	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	7.5	5%	1.5
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	8%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	31.9	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	54.1	44%	1.2
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	54.9	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	5.1	15%	0.3
IN		Coal India Ltd NSE:COALINDIA	4.4	4%	1.1
CN		China Coal Energy Co Ltd SSE:601898	6.1	9%	0.7
ZA	T	Thungela Resources Ltd JSE:TGA	Not Available	-7%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	4.7	0%	N/A

				EBIT Growth	EV/EBIT to Growth
CA		Greenlane Renewables Inc TSX:GRN	Average EV/EBIT: 24.7 Negative Multiple: -0.2	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	7.5	-7%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	Not Available	6%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	31.9	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	82.3	34%	2.4
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	54.9	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	5.1	-15%	N/A
IN		Coal India Ltd NSE:COALINDIA	5.5	4%	1.4
CN		China Coal Energy Co Ltd SSE:601898	6.1	-10%	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Not Available	-14%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	4.7	-15%	N/A

	Salesforce Inc NYSE:CRM	267.93 USD 1.65%
	Accenture PLC NYSE:ACN	288.12 USD 0.4%
	ServiceNow Inc NYSE:NOW	962.87 USD 0.05%
	Spotify Technology SA NYSE:SPOT	671.005 USD -0.7%
	EOG Resources Inc NYSE:EOG	118.94 USD 0.86%
	Applied Materials Inc NASDAQ:AMAT	187.87 USD 0.39%

52 Week Range	0.06 0.145
Price Target

Greenlane Renewables Inc TSX:GRN

Relative 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