Jushi Holdings Inc is a vertically integrated multi-state cannabis and hemp operator engaged in retail, distribution, cultivation, and processing in both medical and adult-use markets. The company operates a diverse portfolio of branded cannabis and hemp-derived assets, built upon opportunistic acquisitions, distressed deals, and competitive applications. Operating under the Jushi umbrella is the BEYOND / HELLO retail brand of cannabis dispensaries, hemp-based CBD brand, Nira, including its brands, The Lab: Concentrates and The Bank: Flower + Genetics, as well as its precision-formulated line of medical cannabis products Nira Plus. Jushi strives to maximize shareholder value while delivering high-premium products across all levels of the cannabis and hemp ecosystem.
2007
1.2K+
LTM Revenue $369M
LTM EBITDA $72.3M
$302M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Jushi Holdings has a last 12-month revenue of $369M and a last 12-month EBITDA of $72.3M.
In the most recent fiscal year, Jushi Holdings achieved revenue of $187M and an EBITDA of $21.1M.
Jushi Holdings expects next 12-month revenue of XXX   and NTM EBITDA of XXX
See Jushi Holdings valuation multiples based on analyst estimatesFY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
---|---|---|---|---|---|
Revenue | $197M | $187M | $252M | $369M | XXX |
Gross Profit | $60.7M | $66.3M | $80.7M | XXX | XXX |
Gross Margin | 31% | 35% | 32% | XXX | XXX |
EBITDA | -$84.5M | $21.1M | $49.1M | $72.3M | XXX |
EBITDA Margin | -43% | 11% | 19% | 20% | XXX |
Net Profit | $16.8M | -$140M | -$45.2M | XXX | XXX |
Net Margin | 8% | -75% | -18% | XXX | XXX |
Net Debt | $22.4M | $113M | $130M | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 14, 2025, Jushi Holdings's stock price is CAD 1 (or $0).
Jushi Holdings has current market cap of CAD 108M (or $75.1M), and EV of CAD 436M (or $302M).
See Jushi Holdings trading valuation dataEV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
---|---|---|---|---|---|---|
$302M | $75.1M | XXX | XXX | XXX | XXX | $-0.21 |
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 14, 2025, Jushi Holdings has market cap of $75.1M and EV of $302M.
Jushi Holdings's trades at 1.2x LTM EV/Revenue multiple, and 6.0x LTM EBITDA.
Analysts estimate Jushi Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Jushi Holdings and 10K+ public compsFY 2024 | FY 2025E | FY 2026E | FY 2027E | |
---|---|---|---|---|
EV | $302M | XXX | XXX | XXX |
EV/Revenue | 1.2x | XXX | XXX | XXX |
EV/EBITDA | 6.2x | XXX | XXX | XXX |
P/E | -1.7x | XXX | XXX | XXX |
P/E/Growth | n/a | XXX | XXX | XXX |
EV/FCF | 22.3x | 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 UpJushi Holdings's NTM/LTM revenue growth is 11%
Jushi Holdings's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Jushi Holdings'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 Jushi Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Jushi Holdings and other 10K+ public compsFY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
---|---|---|---|---|---|
Revenue Growth | 35% | XXX | XXX | XXX | XXX |
EBITDA Margin | 19% | XXX | XXX | XXX | XXX |
EBITDA Growth | 133% | XXX | XXX | XXX | XXX |
Rule of 40 (SaaS-only) | 30% | XXX | XXX | XXX | XXX |
Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
Opex to Revenue | 41% | 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.
Jushi Holdings acquired XXX companies to date.
Last acquisition by Jushi Holdings was XXXXXXXX, XXXXX XXXXX XXXXXX . Jushi Holdings acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiplesAcquired 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 UpWhen was Jushi Holdings founded? | Jushi Holdings was founded in 2007. |
Where is Jushi Holdings headquartered? | Jushi Holdings is headquartered in Canada. |
How many employees does Jushi Holdings have? | As of today, Jushi Holdings has 1.2K+ employees. |
Who is the CEO of Jushi Holdings? | Jushi Holdings's CEO is Mr. James A. Cacioppo. |
Is Jushi Holdings publicy listed? | Yes, Jushi Holdings is a public company listed on CNQ. |
What is the stock symbol of Jushi Holdings? | Jushi Holdings trades under JUSH ticker. |
When did Jushi Holdings go public? | Jushi Holdings went public in 2008. |
Who are competitors of Jushi Holdings? | Similar companies to Jushi Holdings include e.g. Live Verdure, Ascend Wellness Holdings, Ayr Wellness, Cresco Labs. |
What is the current market cap of Jushi Holdings? | Jushi Holdings's current market cap is $75.1M |
What is the current revenue of Jushi Holdings? | Jushi Holdings's last 12-month revenue is $369M. |
What is the current EBITDA of Jushi Holdings? | Jushi Holdings's last 12-month EBITDA is $72.3M. |
What is the current EV/Revenue multiple of Jushi Holdings? | Current revenue multiple of Jushi Holdings is 1.2x. |
What is the current EV/EBITDA multiple of Jushi Holdings? | Current EBITDA multiple of Jushi Holdings is 6.0x. |
What is the current revenue growth of Jushi Holdings? | Jushi Holdings revenue growth between 2023 and 2024 was 35%. |
Is Jushi Holdings profitable? | Yes, Jushi Holdings 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.