Valuation Grown Rogue International Inc.

Stocks

Delayed Canadian Securities Exchange Other stock markets 01:03:11 30/06/26 am AEST			5-day change	1st Jan Change
0.5700 ^CAD	0.00%		-8.06%	-18.57%

13/05	Grown Rogue International Inc., Q1 2026 Earnings Call, May 12, 2026
13/05	Grown Rogue International Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	9.731	15.49	18.28	52.37	143.7	127.5
Change	-	59.14%	18.05%	186.48%	174.33%	-11.25%
Enterprise Value (EV) ¹	11.58	18.33	21.61	51.79	147.4	142.8
Change	-	58.24%	17.87%	139.66%	184.58%	-3.1%
P/E	-3.58x	-5.1x	40.5x	-93.2x	-12x	71.9x
PBR	-10.7x	2.8x	2.64x	4.25x	9.88x	6.1x
PEG	-	0.2x	-0x	0x	-0x	-1x
Capitalization / Revenue	2.3x	1.65x	1.03x	2.4x	5.32x	3.93x
EV / Revenue	2.73x	1.95x	1.22x	2.37x	5.45x	4.4x
EV / EBITDA	-14.8x	9.98x	9.82x	10.4x	71.6x	1,313x
EV / EBIT	-12x	11.1x	14.9x	13.4x	132x	-241x
EV / FCF	-7.83x	-4.2x	-42.8x	6.45x	-306x	-6.83x
FCF Yield	-12.8%	-23.8%	-2.33%	15.5%	-0.33%	-14.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0252	-0.0178	0.002644	-0.003086	-0.054	0.007105
Distribution rate	-	-	-	-	-	-
Net sales ¹	4.24	9.379	17.76	21.83	27.02	32.43
EBITDA ¹	-0.7847	1.836	2.2	4.974	2.06	0.1088
EBIT ¹	-0.9653	1.651	1.449	3.856	1.12	-0.5935
Net income ¹	-2.281	-2.41	0.4475	3.857	-11.3	1.73
Net Debt ¹	1.854	2.846	3.328	-0.5839	3.704	15.3
Reference price ²	0.0903	0.0909	0.1071	0.2877	0.6464	0.5105
Nbr of stocks (in thousands)	107,823	170,415	170,633	182,006	222,276	249,739
Announcement Date	1/3/21	28/2/22	28/2/23	30/4/24	31/3/25	8/4/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GROWN ROGUE INTERNATIONAL INC.	-	-	-	-	100M
YUNNAN BAIYAO GROUP CO.,LTD	14.81x	1.75x	11.25x	5.79%	12.33B
BEIJING TONGRENTANG CO., LTD	22.01x	1.35x	8.76x	2.52%	4.51B
DONG-E-E-JIAO CO., LTD.	13.9x	2.61x	7.97x	6.38%	4.11B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	16.29x	-	-	1.43%	3.6B
TASLY PHARMACEUTICAL GROUP CO., LTD	14.89x	1.95x	8.57x	3.03%	2.91B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	13x	2.56x	10.91x	6.2%	1.6B
Average	15.81x	2.04x	9.49x	4.23%	4.17B
Weighted average by Cap.	15.89x	1.89x	9.95x	4.57%