Switch theme
Sign up to access all valuation multiples
Grown Rogue International Inc is engaged in the business of growing and selling cannabis products. Its primary cannabis product produced and sold is cannabis flower. Geographically, the company generates a majority of its revenue from the United States.
2009
138
LTM Revenue n/a
LTM EBITDA n/a
$128M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Grown Rogue has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Grown Rogue achieved revenue of $2.5M and an EBITDA of $1.2M.
Grown Rogue expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Grown Rogue valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $12.3M | $16.2M | $2.5M | n/a | XXX |
| Gross Profit | $5.6M | $8.8M | $1.6M | XXX | XXX |
| Gross Margin | 46% | 54% | 65% | XXX | XXX |
| EBITDA | $2.4M | $2.4M | $1.2M | n/a | XXX |
| EBITDA Margin | 19% | 15% | 48% | NaN% | XXX |
| Net Profit | $0.3M | -$0.4M | $0.4M | XXX | XXX |
| Net Margin | 3% | -2% | 18% | XXX | XXX |
| Net Debt | $0.7M | n/a | n/a | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 10, 2025, Grown Rogue's stock price is CAD 1 (or $1).
Grown Rogue has current market cap of CAD 180M (or $125M), and EV of CAD 184M (or $128M).
See Grown Rogue trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $128M | $125M | XXX | XXX | XXX | XXX | n/a |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of February 10, 2025, Grown Rogue has market cap of $125M and EV of $128M.
Grown Rogue's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Grown Rogue's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Grown Rogue and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $128M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpGrown Rogue's NTM/LTM revenue growth is n/a
Grown Rogue's revenue per employee for the last fiscal year averaged $18K, while opex per employee averaged $6K for the same period.
Over next 12 months, Grown Rogue's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Grown Rogue's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Grown Rogue and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -84% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -50% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $18K | XXX | XXX | XXX | XXX |
| Opex per Employee | $6K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 29% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 35% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Live Verdure | XXX | XXX | XXX | XXX | XXX | XXX |
| Ascend Wellness Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Ayr Wellness | XXX | XXX | XXX | XXX | XXX | XXX |
| Cresco Labs | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Grown Rogue acquired XXX companies to date.
Last acquisition by Grown Rogue was XXXXXXXX, XXXXX XXXXX XXXXXX . Grown Rogue acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Grown Rogue founded? | Grown Rogue was founded in 2009. |
| Where is Grown Rogue headquartered? | Grown Rogue is headquartered in Canada. |
| How many employees does Grown Rogue have? | As of today, Grown Rogue has 138 employees. |
| Who is the CEO of Grown Rogue? | Grown Rogue's CEO is Mr. J. Obie Strickler. |
| Is Grown Rogue publicy listed? | Yes, Grown Rogue is a public company listed on CNQ. |
| What is the stock symbol of Grown Rogue? | Grown Rogue trades under GRIN ticker. |
| When did Grown Rogue go public? | Grown Rogue went public in 2016. |
| Who are competitors of Grown Rogue? | Similar companies to Grown Rogue include e.g. Live Verdure, Ascend Wellness Holdings, Ayr Wellness, Cresco Labs. |
| What is the current market cap of Grown Rogue? | Grown Rogue's current market cap is $125M |
| What is the current revenue growth of Grown Rogue? | Grown Rogue revenue growth between 2023 and 2024 was -84%. |
| Is Grown Rogue profitable? | Yes, Grown Rogue is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
