GTBIF Valuation

Undetailed Valuation: Green Thumb Industries.

One of the largest market cap cbd/hemp companies. The only one with sustainable net profits and high growing rates.

on this valuation I did not cover all details due to lack of time because of my studies: I did not use detailed schedules beside working capital schedule and I made my assumptions mostly from past years growth rates. Instead of using reinvestments and roe, I used growth years of past years for future growth rate assumption. I mixed exit multiplies method and perpetuity model both for finding terminal value, and I assumed that amortization and reinvestment have the constant growth rate as the average growth rates of total costs (cogs not included) from past years.

valuation is attached with excel file: