Top Banner
25

PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

Aug 10, 2020

Download

Documents

dariahiddleston
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153
Page 2: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153
Page 3: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

3

Page 4: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

4

Page 5: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

5

Page 6: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

6

Page 7: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

7

Page 8: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

8

Page 9: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

9

Page 10: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

10

Page 11: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

11

Page 12: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

12

Page 13: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

Alpha Pinene3%

13

Page 14: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

14

Page 15: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

15

Page 16: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

16

Page 17: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

17

Page 18: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

(In CAD$MM, unless otherwise noted)Share Price: As of 30th of June 2019 $4.13

Basic Shares O/S 122.0 Fully Diluted Shares O/S 138.0

Equity Value $569.9 Cash and Cash Equivalents $67.2ITM Securities $16.1 Debt $0.0

Enterprise Value $486.6

Financials (Based on Analyst Estimates) CY2019 CY2020 CY2021Revenue $47.3 $149.1 $213.2 EBITDA $18.1 $74.8 $108.6

Trading Multiples CY2019 CY2020 CY2021EV/Revenue 10.3x 3.3x 2.3xEV/EBITDA 26.9x 6.5x 4.5x

Broker Date Rating Target (C$) Commentary

AltaCorp Capital Inc. Apr 25, 2019 Outperform $7.75

"Within the cannabis sector and amongst all companies we have seen, we forecast that Valens will generate one of the most attractive EBITDA margin profiles. Based on our forecasted financial performance, Valens offers a very attractive opportunity to invest in what we believe is an undervalued and uniquely positioned business."

Haywood Securities Inc. June 11, 2019 Buy $7.00

"The company has executed a number of processing and product development agreements with some of the larger LPs in the Canadian landscape that we believe will drive meaningful revenue and EBITDA growth over the course of 2019 and into 2020."

Mackie Research Capital Corp.

Apr 25, 2019 Buy $6.75"[Valens'] strong cash position will allow the company to increase extraction capacity at its Kelowna facility, strategically increase its domestic geographic presence and address potential working capital requirements."

GMP Securities Apr 26, 2019 Buy $10.00"Valens presents investors with an opportunity to gain exposure to a rapidly growing industry very early in its development cycle [with] strong growth expected, attractive valuation, and readiness for edibles market."

18

Page 19: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

19

Page 20: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

20

Page 21: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

21

Page 22: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

Source: Company Filings, S&P Capital IQ, AltaCorp Capital

As of June 30, 2019; shares outstanding based on most recent quarterly financials and adjusted for share issuance transactions and other significant publicly disclosed transactions; presented as fully diluted with all in-the-money securities added to the equity value and cash proceeds added to diluted cash balance; N/D = Not Disclosed (1) Based on Analyst consensus estimates; (2) Valen's financial estimates are based on November 30th

fiscal year-ends rather than calendar year-ends

Share Equity Total Enterprise Revenue(1) EBITDA(1) EV/Revenue EV/EBITDA

Price Value Debt Value CY2019E CY2020E CY2021E CY2019E CY2020E CY2021E CY2019E CY2020E CY2021E CY2019E CY2020E CY2021E

Canadian Large Cap Companies (C$) (C$MM) (C$MM) (C$MM) (C$MM) (C$MM) (C$MM) (C$MM) (C$MM) (C$MM) (x) (x) (x) (x) (x) (x)Canopy Growth Corporation $53.52 $26,599 $15 $17,823 $603 $1,152 $1,923 ($308) ($61) $306 29.5x 15.5x 9.3x NMF NMF 58.2x

Aurora Cannabis Inc. $10.00 $11,302 $373 $10,828 $498 $999 $1,866 ($27) $221 $566 21.7x 10.8x 5.8x NMF 48.9x 19.1x

Tilray, Inc. $62.40 $6,556 $621 $6,636 $178 $365 $547 ($47) $20 $128 37.3x 18.2x 12.1x NMF >100.0x 52.0x

Aphria Inc. $8.97 $2,288 $535 $2,079 $478 $835 N/A $21 $154 $178 4.3x 2.5x N/A 98.0x 13.5x 11.7x

HEXO Corp. $6.86 $2,107 $34 $1,806 $178 $424 $615 $4 $95 $172 10.1x 4.3x 2.9x >100.0x 19.0x 10.5x

Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9xOrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153 $253 $335 $61 $95 $129 8.5x 5.2x 3.9x 21.3x 13.7x 10.1xMean 20.1x 9.2x 6.4x 59.6x 24.6x 25.2xCanadian Mid Cap CompaniesCannTrust Holdings Inc. $6.54 $939 $16 $659 $133 $257 $347 ($2) $74 $112 4.9x 2.6x 1.9x NMF 8.9x 5.9xThe Green Organic Dutchman Holdings Ltd. $3.12 $988 $1 $650 $44 $273 $517 ($34) $84 $151 14.9x 2.4x 1.3x NMF 7.7x 4.3x

The Flowr Corporation $6.00 $645 $13 $627 $28 $49 $147 $2 $12 $55 22.3x 12.8x 4.3x >100.0x 52.7x 11.5x

The Supreme Cannabis Company, Inc. $1.55 $553 $100 $555 $83 $157 N/A $13 $40 N/A 6.7x 3.5x N/A 43.9x 14.0x N/AEmerald Health Therapeutics, Inc. $2.38 $345 $0 $321 $26 $42 $86 ($28) ($14) $9 12.4x 7.6x 3.7x NMF NMF 35.6xWeedMD Inc. $1.62 $197 $35 $204 $42 $133 $162 ($4) $47 $37 4.9x 1.5x 1.3x NMF 4.4x 5.5xMean 11.0x 5.1x 2.5x 43.9x 17.5x 12.6xCanadian Small Cap CompaniesVIVO Cannabis Inc. $0.66 $201 $38 $161 $34 $89 $231 ($14) ($2) $19 4.8x 1.8x 0.7x NMF NMF 8.7x

Harvest One Cannabis Inc. $0.73 $157 $2 $133 $36 $98 N/A $1 $25 N/A 3.7x 1.4x N/A >100.0x 5.4x N/A

Delta 9 Cannabis Inc. $1.14 $103 $15 $105 $50 $105 $158 $17 $30 $41 2.1x 1.0x 0.7x 6.3x 3.5x 2.6x48North Cannabis Corp. $0.84 $155 $0 $84 $47 $106 $126 ($2) $10 $20 1.8x 0.8x 0.7x NMF 8.4x 4.2xWestleaf Inc. $0.55 $84 $5 $69 $15 $101 $178 ($2) $12 $33 4.5x 0.7x 0.4x NMF 5.8x 2.1xJames E. Wagner Cultivation Corporation $0.67 $67 $8 $64 $25 N/A N/A ($2) N/A N/A 2.5x N/A N/A NMF N/A N/AMean 3.2x 1.1x 0.6x 6.3x 5.8x 4.4xCanadian Extraction CompaniesMediPharm Labs Corp. $5.25 $762 $26 $652 $111 $199 $295 $26 $64 $91 5.9x 3.3x 2.2x 24.8x 10.1x 7.2xNeptune Wellness Solutions Inc. $5.84 $538 $4 $526 $46 $122 $195 $12 $45 $80 11.4x 4.3x 2.7x 43.5x 11.6x 6.6xValens Groworks Corp.(2) $4.13 $570 $0 $487 $47 $149 $213 $18 $75 $109 10.3x 3.3x 2.3x 26.9x 6.5x 4.5xRadient Technologies Inc. $0.80 $235 $7 $192 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/AMean 9.2x 3.6x 2.4x 31.8x 9.4x 6.1x

22

Page 23: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

23

Page 24: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

24

Page 25: PowerPoint Presentation...Cronos Group Inc. $20.07 $3,923 $0 $1,464 $50 $177 $333 ($34) $53 $98 29.2x 8.3x 4.4x NMF 27.8x 14.9x OrganiGram Holdings Inc. $8.43 $1,388 $13 $1,306 $153

25