Post by
johnale on Jan 25, 2021 9:38pm
Updated Valuation Metrics
Considering the raise - there is an improved balance sheet and thus financial flexibility - that continues to warrent a higher valuaiton. See prev post - ~6x CY2021E EV/Sales
Supreme currently trades at 2.75x as of today. Avg in sector is 7.1X Canopy/cronos 18-21x
Updated Net debt post 20mil raise - 15mil cash + 35.7mil convertible debt.
Updated outstanding shares - 610mil
Fully diluted with warrents exercised - shares - 662.5mil Net Debt - 3mil cash + 35.7mil converts
CY2021E - 62 mil x6 = 372milEV - implied market cap 372- 3mil -35.7mil = 333.3
Implied share price Fully Diluted - 333.3/662.5mil = .50 cents/share TODAY
So based on my last post which had implied upside to .54cents - we really only lost a small amount with the raise. If it helps increase growth and revenues, and justify a higher valuation - then it is justified.
Being cashed up with a great Q2 would be nice....
still wish they kept it tight and used profits to pay debt. but well see what beena has in store.