US Peer Comparison Tracker

	A	B	C	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	U	V	W	Y	Z	AA	AC	AD	AE	AG	AH	AI	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE
1
2
3					US CANNABIS PEER COMPARISON TRACKER													Reddit Post	Sources		Update Log
4					All Numbers are USD$ Except Where Designated						CREATED BY NoMansGhost
5				Source: Company disclosure, CSE, NCV, and analyst estimates								0.718735	*Negative EBITDA were treated as zero when averaging to not disrupt the balance																	FINANCIALS
6				Last Update: August 03, 2019 (Check Update Log)									**If you notice any errors or inaccuracies, please contact NoMansGhost at NoMansGhostNMG@gmail.com
7				AVERAGES	EV/E2019 Sales Multiple				EV/E2019 EBITDA Multiple				EV/E2020 Sales Multiple				EV/E2020 EBITDA Multiple
8				AVERAGES	#N/A		x		#N/A		x		#N/A		x		#N/A	x
9									Click Here For Sheet With Non-Abbreviated Numbers
10									Click Here For Sheet With Non-Abbreviated Numbers
11															EV/Q1			2019	2019		2019	2019		2020	2020		2020	2020				(Last 4 Quarters Revenue)								(Last 4 Quarters Gross Profit)								(Last 4 Quaters Net Income)
12	Company Name		Fully Diluted Shares	FD Market Cap		Debt		Cash		Enterprise Value		Share Price		Q1 Sales	Sales Ratio		Q1 Net Income	Estimated Revenue	EV/Sales Multiple		Estimated EBITDA	EV/EBITDA Multiple		Estimated Revenue	EV/Sales Multiple		Estimated EBITDA	EV/EBITDA Multiple		Last Financial	Next Financials	Q1 2019	Q/Q	Q4 2018	Q/Q	Q3 2018	Q/Q	Q2 2018	Q/Q	Q1 2019	%	Q4 2018	%	Q3 2018	%	Q2 2018	%	Q1 2019	Q4 2018	Q3 2018	Q2 2018
13	Average		249.4M	#N/A		39.6M		47.1M		#N/A		#N/A		18.6M	#N/A	x	-14.2M	153.2M	#N/A	x	33.5M	#N/A	x	336.9M	#N/A	x	89.7M	#N/A	x	-		18.6M	24.9%	14.9M	40.4%	10.6M	9.8%	9.7M	—	8.3M	42.18%	7.3M	42.80%	5.8M	46.77%	4.3M	52.85%	-14.2M	-21.3M	-6.9M	-2.4M
14	1933 Industries	CSE	336.3M	0.00K		8.0M		10.6M		-2543.95K		$0.00		3.3M	-0.8	x	-5.2M	25.0M	-0.1	x	4.4M	-0.6	x	33.2M	-0.1	x	8.9M	-0.3	x	Q4 2018	06/28/19	3.3M	23.6%	2.7M	-19.4%	3.3M	-63.5%	9.1M	—	836.0K	25.30%	1.5M	56.13%	1.4M	41.85%	4.6M	50.99%	-5.2M	-2.1M	-2.2M	-3.9M
15	Acreage	CSE	125.0M	#N/A		20.8M		64.2M		#N/A		#N/A		12.9M	#N/A	x	-31.2M	258.0M	#N/A	x	58.0M	#N/A	x	527.0M	#N/A	x	160.0M	#N/A	x	Q1 2019		12.9M	22.8%	10.5M	90.8%	5.5M	—	—	—	4.5M	35.17%	4.4M	41.70%	1.9M	34.05%	—	—	-31.2M	-217.6M	-4.0M	—
16	Cannex Capital	CSE	635.4M	#N/A		14.1M		10.6M		#N/A		#N/A		3.8M	#N/A	x	-48.0M	73.4M	#N/A	x	7.3M	#N/A	x	298.0M	#N/A	x	50.7M	#N/A	x	Q4 2019	?	3.8M	3.4%	3.7M	20.6%	3.1M	-10.3%	3.4M	—	2.6M	68.41%	2.6M	70.03%	2.4M	79.92%	2.6M	75.63%	-48.0M	-6.8M	432.7K	2.2M
17	Charlotte's Web	CSE	106.6M	13.86M		7.1M		69.1M		-48136.33K		$0.13		21.7M	-2.2	x	2.3M	160.0M	-0.3	x	57.0M	-0.8	x	296.6M	-0.2	x	98.9M	-0.5	x	Q1 2019		21.7M	0.9%	21.5M	21.2%	17.7M	3.0%	17.2M	—	15.8M	72.78%	16.3M	75.81%	12.3M	69.32%	13.2M	76.69%	2.3M	3.2M	1.8M	3.7M
18	Cresco Labs	CSE	295.2M	369.02M		0.0K		106.1M		262.93M		$1.25		21.1M	12.5	x	-7.6M	249.0M	1.1	x	81.0M	3.2	x	447.0M	0.6	x	156.0M	1.7	x	Q1 2019		21.1M	24.2%	17.0M	39.3%	12.2M	50.3%	8.1M	—	5.9M	27.96%	—	—	8.2M	67.14%	—	—	-7.6M	—	2.9M	—
19	Curaleaf	CSE	511.6M	1.08B		127.7M		172.6M		1.03B		$2.11		35.3M	29.4	x	-10.8M	331.0M	3.1	x	105.0M	9.9	x	587.0M	1.8	x	228.0M	4.5	x	Q1 2019		35.3M	10.3%	32.0M	49.6%	21.4M	80.1%	11.9M	—	18.1M	51.37%	18.6M	58.19%	14.0M	65.68%	—	—	-10.8M	-11.1M	-35.6M	—
20	CV Sciences	OTC	125.1M	6.25M		5.6M		13.6M		-1810.20K		$0.05		14.9M	-0.1	x	-9.4M	80.0M	0.0	x	—		x	—	—	x	—	—	x	Q1 2019	08/30/19	14.9M	5.0%	14.2M	4.4%	13.6M	10.1%	12.3M	—	10.6M	70.81%	9.3M	65.57%	9.9M	73.12%	9.1M	73.37%	-9.4M	2.9M	3.3M	3.2M
21	Green Thumb	CSE	209.2M	1.86B		5.2M		117.1M		1.75B		$8.88		27.9M	62.6	x	-9.7M	229.0M	7.6	x	40.0M	43.7	x	468.0M	3.7	x	138.0M	12.7	x	Q1 2019		27.9M	34.2%	20.8M	21.1%	17.2M	26.0%	13.6M	—	13.1M	46.94%	12.4M	59.85%	8.5M	49.62%	6.9M	50.44%	-9.7M	-3.3M	-3.3M	392.9K
22	Harvest Health	CSE	285.4M	#N/A		60.4M		116.3M		#N/A		#N/A		19.2M	#N/A	x	-20.0M	238.0M	#N/A	x	63.0M	#N/A	x	643.0M	#N/A	x	217.0M	#N/A	x	Q1 2019		19.2M	13.6%	16.9M	51.9%	11.2M	6.2%	10.5M	—	7.9M	41.09%	7.4M	43.97%	5.6M	50.10%	3.5M	33.33%	-20.0M	-3.7M	-453.0K	—
23	iAnthus	CSE	245.5M	2.45M		95.4M		42.3M		55.55M		$0.01		9.6M	5.8	x	-18.3M	172.0M	0.2	x	19.0M	2.9	x	327.0M	0.2	x	85.0M	0.7	x	Q1 2019		9.6M	384.5%	2.0M	111.4%	939.1K	267.4%	255.6K	—	540.0K	5.61%	632.6K	31.86%	212.9K	22.67%	134.1K	52.45%	-18.3M	-15.9M	-10.0M	-35.4M
24	KushCo Holdings	NCV	166.3M	#N/A		13.8M		17.9M		#N/A		#N/A		35.2M	#N/A	x	-8.9M	132.8M	#N/A	x	-30.2M	—	x	266.0M	#N/A	x	17.6M	#N/A	x	Q1 2019	07/16/19	35.2M	38.9%	25.3M	26.8%	20.0M	54.7%	12.9M	—	4.5M	12.86%	4.6M	17.98%	3.2M	16.17%	3.7M	28.33%	-8.9M	-8.2M	-8.2M	-2.2M
25	Liberty Health	CSE	345.2M	#N/A		8.0M		9.6M		#N/A		#N/A		7.2M	#N/A	x	-16.0M	56.0M	#N/A	x	10.0M	#N/A	x	—	—	x	—	—	x	Q4 2018		7.2M		—	—	2.3M	44.2%	1.6M	—	5.5M	76.62%	—	—	1.3M	57.60%	1.2M	77.93%	-16.0M	—	-7.0M	-4.0M
26	MedMen	CSE	557.1M	#N/A		204.7M		21.9M		#N/A		#N/A		36.6M	#N/A	x	-63.1M	180.0M	#N/A	x	-165.0M	—	x	464.0M	#N/A	x	-43.0M	—	x	Q3 2019		36.6M	22.3%	29.9M	39.5%	21.5M	4.2%	20.6M	—	15.5M	42.43%	13.3M	44.44%	11.7M	54.29%	5.9M	28.64%	-63.1M	-64.6M	-66.5M	—
27	Origin House	CSE	88.7M	#N/A		11.9M		28.2M		#N/A		#N/A		8.0M	#N/A	x	-12.5M	149.0M	#N/A	x	10.0M	#N/A	x	318.0M	#N/A	x	37.7M	#N/A	x	Q1 2019		8.0M	41.3%	5.7M	19.3%	4.8M	86.5%	2.6M	—	1.1M	13.59%	149.7K	2.64%	365.4K	7.68%	590.0K	23.12%	-12.5M	-4.4M	-5.4M	6.7M
28	Planet 13	CSE	155.6M	#N/A		9.2M		20.2M		#N/A		#N/A		13.8M	#N/A	x	-1.4M	96.4M	#N/A	x	26.9M	#N/A	x	110.0M	#N/A	x	30.7M	#N/A	x	Q1 2019		13.8M	66.7%	8.3M	68.9%	4.9M	11.0%	4.4M	—	7.4M	53.79%	4.2M	51.15%	2.7M	54.35%	2.4M	53.75%	-1.4M	-4.0M	-683.6K	-3.4M
29	Sunniva	CSE	56.9M	0.00K		32.4M		1.5M		30.84M		$0.00		10.2M	3.0	x	-2.5M	47.4M	0.7	x	-5.0M	—	x	78.3M	0.4	x	18.8M	1.6	x	Q1 2019		10.2M	161.9%	3.9M	60.3%	2.4M	-24.4%	3.2M	—	3.8M	37.06%	584.3K	15.01%	1.5M	62.30%	2.0M	62.39%	-2.5M	-8.0M	-4.9M	-3.5M
30	TerrAscend	CSE	133.6M	#N/A		34.7M		6.2M		#N/A		#N/A		10.5M	#N/A	x	-8.0M	69.5M	#N/A	x	3.2M	#N/A	x	244.9M	#N/A	x	64.8M	#N/A	x	Q1 2019		10.5M	191.6%	3.6M	180.0%	1.3M	—	—	—	1.1M	10.33%	-266.7K	-7.42%	-442.7K	-34.49%	—	—	-8.0M	-8.5M	-2.0M	—
31	Trulieve	CSE	110.1M	770.93M		53.6M		20.6M		803.98M		$7.00		44.5M	18.1	x	14.7M	211.0M	3.8	x	89.0M	9.0	x	283.0M	2.8	x	123.0M	6.5	x	Q1 2019		44.5M	23.9%	35.9M	26.7%	28.3M	21.6%	23.3M	—	29.9M	67.20%	20.8M	57.96%	20.0M	70.55%	—	—	14.7M	10.7M	17.5M	7.9M
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100