investorscraft@gmail.com

Intrinsic ValueTerrAscend Corp. (TSND.TO)

Previous Close$0.86
Intrinsic Value
Upside potential
Previous Close
$0.86

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

TerrAscend Corp. is a vertically integrated cannabis operator with a strong presence in both the medical and adult-use markets across Canada and the United States. The company's diversified revenue streams include cultivation, processing, retail dispensaries, and hemp-derived wellness products, positioning it as a key player in the rapidly evolving cannabis industry. Through its Apothecarium retail brand and subsidiaries like Gage Growth and Valhalla Confections, TerrAscend has established a multi-state footprint, particularly in high-growth markets such as California, Pennsylvania, and New Jersey. The company's focus on premium cannabis products, including artisan edibles and proprietary strains, allows it to cater to both medical patients and recreational consumers. TerrAscend's strategic acquisitions and partnerships, such as Ilera Healthcare and HMS Health, further enhance its supply chain efficiency and market penetration. Despite regulatory challenges, the company's vertically integrated model provides cost control and scalability, making it well-positioned to capitalize on the expanding legal cannabis market in North America.

Revenue Profitability And Efficiency

TerrAscend reported revenue of CAD 306.7 million for the period, reflecting its growing market presence. However, the company posted a net loss of CAD 80.2 million, highlighting the competitive and capital-intensive nature of the cannabis industry. Operating cash flow was positive at CAD 37.9 million, suggesting some operational efficiency, though capital expenditures of CAD 9.4 million indicate ongoing investments in growth.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.28 underscores current profitability challenges, common in the cannabis sector due to high regulatory costs and expansion expenses. TerrAscend's ability to generate positive operating cash flow despite net losses points to underlying earnings potential, though capital efficiency remains under pressure from debt and expansion costs.

Balance Sheet And Financial Health

TerrAscend's balance sheet shows CAD 26.4 million in cash and equivalents against total debt of CAD 246.2 million, indicating a leveraged position. The company's financial health is typical for a growth-stage cannabis firm, with significant debt used to fund expansion but manageable liquidity given its cash flow generation.

Growth Trends And Dividend Policy

TerrAscend is focused on growth through market expansion and product diversification, with no current dividend policy. The company's revenue growth is driven by its multi-state operations and retail footprint, though profitability trends remain uncertain due to sector-wide margin pressures and regulatory hurdles.

Valuation And Market Expectations

With a market cap of CAD 163.5 million and a beta of 2.209, TerrAscend is viewed as a high-risk, high-reward play in the volatile cannabis sector. Investors likely anticipate future profitability as the U.S. cannabis market matures, but current valuations reflect skepticism about near-term earnings.

Strategic Advantages And Outlook

TerrAscend's vertically integrated model and strong brand portfolio provide competitive advantages in key markets. The outlook depends on regulatory progress in the U.S. and the company's ability to achieve profitability while scaling operations. Strategic acquisitions and operational efficiency will be critical to long-term success.

Sources

Company filings, market data

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