investorscraft@gmail.com

Intrinsic ValueGreenlane Holdings, Inc. (GNLN)

Previous Close$1.48
Intrinsic Value
Upside potential
Previous Close
$1.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Greenlane Holdings, Inc. operates in the cannabis accessories and lifestyle products sector, serving both consumers and businesses. The company generates revenue through the distribution of vaporizers, packaging, grinders, and other consumption accessories, primarily targeting legal cannabis markets in North America and Europe. Greenlane differentiates itself through a diversified product portfolio and strategic partnerships with leading brands, positioning as a one-stop wholesale solution for retailers and dispensaries. The company faces intense competition from both niche players and larger distributors but leverages its established supply chain and brand collaborations to maintain relevance. Regulatory shifts in cannabis legalization present both risks and opportunities, requiring agile adaptation to market dynamics. Greenlane’s focus on premium accessories and compliance-driven solutions helps it cater to a growing base of legal cannabis operators, though macroeconomic pressures and sector volatility remain persistent challenges.

Revenue Profitability And Efficiency

Greenlane reported revenue of $13.3 million for the period, reflecting ongoing challenges in the cannabis ancillary market. Net losses widened to $17.6 million, with a diluted EPS of -$14.55, underscoring persistent profitability hurdles. Operating cash flow was negative at $6.8 million, while capital expenditures remained minimal at $244,000, indicating constrained investment capacity amid cost-cutting efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings and high operating cash burn highlight inefficiencies in scaling its distribution model. With limited capital expenditures, Greenlane appears focused on preserving liquidity rather than expansion, suggesting subdued near-term earnings potential. The lack of positive operating leverage points to structural challenges in achieving sustainable profitability.

Balance Sheet And Financial Health

Greenlane’s financial position is strained, with $899,000 in cash against $8.7 million in total debt, raising liquidity concerns. The modest cash balance and elevated debt load may necessitate further financing or restructuring to sustain operations. Absent significant revenue growth or cost reductions, the balance sheet remains a critical vulnerability.

Growth Trends And Dividend Policy

Revenue trends reflect sector-wide headwinds, with no dividend payouts as the company prioritizes cash preservation. Growth initiatives are likely hampered by limited resources, with the focus shifting to stabilizing the core business. The absence of dividends aligns with the company’s current unprofitability and capital constraints.

Valuation And Market Expectations

The market appears to price GNLN as a high-risk play, with negative earnings and weak cash flow metrics driving skepticism. Valuation multiples are inapplicable given the lack of profitability, leaving the stock exposed to speculative sentiment around cannabis sector recovery or strategic pivots.

Strategic Advantages And Outlook

Greenlane’s partnerships and distribution network offer niche advantages, but execution risks loom large. The outlook remains cautious, hinging on cannabis market expansion and operational turnaround efforts. Without near-term catalysts, the company faces an uphill battle to regain investor confidence.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount