YourWay Cannabis Brands Inc YOURF

Hollister Valuation Relative to top Canadian Canabis Stocks

[nozzpack]

NOTES

All Values in $ CAD 
Net Debt  = Cash less Debt  ( + Means Cash greater than Debt )
Annualized sales = Recent Quarter times 4 
Financial Data  as of last Reported 2021 Quarter

COMMENTS

As with the top 10 US listed Stocks, the Canadian Comparison shows that HOLL  is   Grossly undervalued at almost the same fair value ( $1.80 versus $1.90 )  using Price to Sales.

The actual fair value is significantly higher that P/S indicates, as HOLL has the highest growth  rate, has no net debt, has the highest operating earnings and now has in place the capacity and access to the largest Cananbis market in the world ( California ) ensuring multiples of growth in the years ahead.

As such , it is a very attractive Takeover Candidate for the larger Cannabis Stocks looking for significant revenue growth, with no debt, positive earnings , strong in place growth outlook and very very cheap.

Name	Market Cap	Net Debt	Annualized Sales	Y/Y Growth	Adj Op Income	Price to sales	Price to Op Income
Canopy growth	$8.7 B	$80 m	$545 m	23%	-   $187 m	16.0	Neg
Aurora	$1.8 B	$34m	$209 m	-25%	- $129.9 m	8.6	Neg
Fire & Flower	$330 m	$62 m	$176 m	91%	- $3.5 m	1.9	Neg
High tide	$477 m	$21 m	$163 m	99%	- $4.5 m	2.9	Neg
Nova	$148 m	$28 m	$119 m	107%	- $6.5 m	1.3	Neg
Hexo	$626 m	+ $134 m	$91 m	2%	- $20.5 m	6.8	Neg
Auxly	$238 m	+ $13 m	$83 m	204%	- $11.4 m	2.9	Neg
Organigram	$910 m	+ $185 m	$85 m	13%	- $17.4 m	11.3	Neg
Valens	$615 m	+ $1 m	$75 m	-14%	- $10.8 m	8.2	Neg
Average P/S						6.0
Hollister	$81 m	+ $6.6  m	$90 m	209%	+ $25 m	0.90	3.2
Hollister Valuation at Average P/S						$540 m ( $1.80

[nozzpack]

Its incredible that HOLL ranks First in operating earnings among the top 10 Canadian cannabis stocks. It ranks ffth in the US rankings of top 10 Cannabis stocks. Its growth profile into 2022 is a good or better than most. It is undervalued by a country mile in all of the Canadian and US camnabis stocks. Holl will be bought out before we exit 2021..