|
Market Closed -
Toronto S.E.
05:59:57 03/10/26 am AEST
|
5-day change | 1st Jan Change | ||
| 0.7500 CAD | -5.06% |
|
-19.35% | -24.24% |
| 17/09 | TerrAscend Completes Aunt Mary's Acquisition | MT |
| 16/09 | TerrAscend Corp. completed the acquisition of 35% stake in Aunt Mary?s Dispensary LLC. | CI |
Company Valuation: TerrAscend Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,172 | 296.8 | 478.6 | 186.1 | 219.7 | 162.7 | - | - |
| Change | - | -74.68% | 61.26% | -61.11% | 18.04% | -25.95% | - | - |
| Enterprise Value (EV) 1 | 1,277 | 476 | 652.6 | 349.3 | 436.9 | 319.7 | 314.2 | 162.7 |
| Change | - | -62.74% | 37.1% | -46.47% | 25.06% | -26.83% | -1.72% | -48.22% |
| P/E | 614x | -0.85x | -4.76x | -2.28x | -2.49x | -7.52x | -21x | 52.6x |
| PBR | 4.97x | 0.98x | 2x | 1.06x | 2.28x | 2.77x | 3.51x | - |
| PEG | - | 0x | 0.1x | 0.1x | -0.7x | 0.1x | 0.3x | -0x |
| Capitalization / Revenue | 5.57x | 1.2x | 1.51x | 0.61x | 0.84x | 0.61x | 0.57x | 0.53x |
| EV / Revenue | 6.07x | 1.92x | 2.06x | 1.14x | 1.68x | 1.2x | 1.1x | 0.53x |
| EV / EBITDA | 19.5x | 12.3x | 9.48x | 5.76x | 6.44x | 4.64x | 4.22x | 1.99x |
| EV / EBIT | 54.4x | -20x | 15.7x | -20.4x | 10.4x | 7.03x | 6.22x | - |
| EV / FCF | -17.7x | -7.24x | 33.1x | 12.2x | 17.3x | 16.7x | 15.7x | - |
| FCF Yield | -5.66% | -13.8% | 3.02% | 8.18% | 5.79% | 5.99% | 6.35% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.01 | -1.35 | -0.35 | -0.28 | -0.29 | -0.07 | -0.025 | 0.01 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 210.4 | 247.8 | 317.3 | 306.7 | 260.1 | 267 | 285.7 | 304.8 |
| EBITDA 1 | 65.64 | 38.84 | 68.8 | 60.69 | 67.81 | 68.97 | 74.5 | 81.65 |
| EBIT 1 | 23.48 | -23.74 | 41.44 | -17.11 | 42.02 | 45.5 | 50.5 | - |
| Net income 1 | 3.111 | -329.9 | -95.54 | -80.23 | -86.23 | -18.23 | -3.633 | 10.3 |
| Net Debt 1 | 105.5 | 179.2 | 174 | 163.2 | 217.2 | 157 | 151.5 | - |
| Reference price 2 | 6.1399 | 1.1452 | 1.6659 | 0.6394 | 0.7220 | 0.5261 | 0.5261 | 0.5261 |
| Nbr of stocks (in thousands) | 190,880 | 259,125 | 287,271 | 291,054 | 304,244 | 309,176 | - | - |
| Announcement Date | 16/3/22 | 16/3/23 | 14/3/24 | 6/3/25 | 12/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -7.52x | 1.2x | 4.64x | - | 163M | |
| 15.77x | 0.61x | 9.06x | -.--% | 14.08B | |
| 22.82x | 0.93x | 9.87x | 1.94% | 6.51B | |
| 15.73x | 0.7x | 7.3x | 2.37% | 6.06B | |
| 19.71x | 0.33x | 5.31x | 2.34% | 5.92B | |
| 19.11x | 0.71x | 12.09x | 0.94% | 5.8B | |
| 14.99x | 0.92x | 6.46x | 2.82% | 4.22B | |
| 14.25x | 1.23x | 7.55x | 5.68% | 3.15B | |
| 15.31x | 0.44x | 7.36x | 1.38% | 3.11B | |
| 13.96x | 0.59x | 4.54x | 5.17% | 3.09B | |
| Average | 14.41x | 0.77x | 7.42x | 2.52% | 5.21B | |
| Weighted average by Cap. | 17.11x | 0.69x | 8.18x | 1.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- TSND Stock
- Valuation TerrAscend Corp.
Select your edition
All financial news and data tailored to specific country editions
