Skip to content

D. H. Taylor Analysis

Stock Market & Stock Options, Tech Stocks, & Cannabis Stocks

Menu
  • Home
  • Forum
  • Stock Market
  • Cannabis Stocks
  • Video Courses
  • Subscribe & Log In
    • Subscribe
    • Log In
Menu

Green Thumb Industries GTBIF stock Forecast & Analysis

Posted on July 12, 2023October 12, 2023 by D. H. Taylor

Green Thumb Industries GTBIF Stock reported its earnings earlier and, revenues for the quarter were slightly soft.  This is consistent with some of my thinking I have had regarding all cannabis stocks that we would see softer revenues.  There were surges during COVID lockdowns, and now that bars are opening up, cannabis sales are declining somewhat. I wanted to get the GBTIF stock forecast presented as Green Thumb Industries is such a key barometer for all cannabis stocks.

Green Thumb Industries should absolutely be a consideration for your cannabis investments as they are one of the best cannabis stocks to buy and I have the GTBIF stock forecast.  From this, Green Thumb Industries GTBIF stock has the ability to propel the entire industry.  The initial news saw GTBIF stock move upwards.  However, with the conflict in Eastern Europe, those moves were quickly wiped out.

To me, Green Thumb Industries is an important stock due to its size and market reach.  They are in 15 different states as of this writing; that will continually climb.  Because of its position in the cannabis industry, Green Thumb Industries, should GTBIF stock respond to the earnings and move higher, will very likely drive all other cannabis investments.

Green Thumb Industries will do well with the eventual cannabis federal legalization that appears to have more momentum than many are holding on to.  What I like about this is that so many are so downtrodden over where cannabis investments are that when cannabis federal legalization does occur, there will be a massive rush back in pushing stocks upward, such as GTBIF stock.

YouTube player
subscribeSubscribe to my channel
«
Prev
1
/
2
Next
»
loading
play
Green Thumb Industries GTBIF stock analysis and why GTBIF stock is a buy
play
Green Thumb Industries GTBIF stock analysis and how to trade GTBIF stock
play
Latest GTBIF Stock analysis and (How to make money trading GTBIF Stock)
play
Green Thumb Industries GTBIF Stock Here's why GTBIF stock goes higher with cannabis stocks
play
Green Thumb Industries Stock GTBIF With 50% Upside Move
play
Green Thumb Industries GTBIF Stock Significantly Undervalued Marijuana Stock
«
Prev
1
/
2
Next
»
loading

Visit the Green Thumb Industries GTBIF Stock Forum & Discussion

Find out what others have to say about Green Thumb Industries GTBIF stock in the Green Thumb Industries GTBIF Stock Forum & Discussion: Green Thumb Industries GTBIF Stock Forum CLICK HERE

Green Thumb Financial Data

Here is a breakdown of Green Thumb Industries Q4 financial data from Green Thumb Industries.

Green Thumb Industries Gross Profits

  • Green Thumb Industries Revenue
  • Green Thumb Industries Cost of Goods
  • Green Thumb Industries Gross Profits
  • Green Thumb Industries Gross Margins

First quarter, 2022, for green Thumb Industries saw a small decline in revenue; almost not worth bringing up.  In general, my expectation is that there will be continued organic growth for cannabis stocks.  And, Green Thumb Industries, being a bellwether for cannabis investments, will grow.  There is a good deal of opportunity for increased gross margins and gross profits as Green Thumb continues to expand in states where they already have capacity.  Utilization of existing capacity, increasing what is going through existing grow & processing facilities, and then eventually dispensaries will enable for improved profits.

In the meantime, gross margins popped up slightly to 55% for the year according to the press release.  Despite that, gross margins only came in at around 51.5% for Q4.  But, Green Thumb Industries will see organic growth in its dispensaries.

Think that through: the rent is already paid in these dispensaries and grow facilities.  But, if you push through 25% more product, this will have outsized marginal profits.  These additional profits will drive margins upwards.  That is what I am focusing on for now.

Green Thumb Industries Operating Profits

  • Green Thumb Industries Operating Costs
  • Green Thumb Industries Operating Profits
  • Green Thumb Industries Operating Efficiencies

If a company achieves the 30% – 35% level in operational costs relative to revenues, you are performing in the top-tier.  Given that Green Thumb Industries has such a low number – Operating efficiencies are a ratio; you are always looking for the lowest possible operating costs relative to revenue – there is a lot of room to add to sales marketing costs if it could drive revenues higher.  At 31%, this puts Green Thumb Industries at the top of the heap with such a low number; albeit not #1.

This metric shows how well-positioned Green Thumb Industries is.  This, especially considering it is the second-largest cannabis company.

Ultimately, however, Green Thumb Industries, along with all of the other cannabis companies, are going to have to push their operating efficiencies far further than where they are.  Most of the S&P 500 companies, the broader stock market, print approximately 17.5% operating efficiencies.  Basically, Green Thumb Industries will need to double revenue from where they are to achieve this – Operating efficiencies are a ratio of cost over revenue, and you are looking for the lowest possible number.

A marketing company would only need to do so much and replicate these efforts in order to promote Green Thumb Industries.  Or, the CEO pay is spread out over more and more revenue.  This is how these metrics improve as revenues increase.

Green Thumb Industries EBTIDA & Net Profits

  • Green Thumb Industries EBITDA
  • Green Thumb Industries EBITDA Revenue
  • Green Thumb Industries Net Earnings

There was a slight drawdown in EBITDA for the most recent quarter coming in at 29.1% EBITDA/Revenue.  This, however, is still far above the S&P 500 broader average of approximately 22.5%.  And, at 29.1%, this is still above the norm for most cannabis companies.  Given that, if you look at GTBIF stock as a longterm growth stock opportunity that is unrealized by the market, as revenues continue to grow, perhaps doubling over the next 3.5 years, this enables operating efficiencies to push toward 17.5%.

And, if gross margins were also to improve upward to approximately 60%, there is even more room for upside potential for GTBIF stock.  This is the growth stock aspect of what a cannabis stock investor would want to key in on.

Look for continued increases in organic growth at dispensaries and, from that, the marginal profits will drive EBTIDA higher.  Then, this trickles down to net earnings, or net profits.  This, to me is where the real opportunity lay with a cannabis investment of GTBIF stock.  Should Green Thumb Industries start to increase gross margins, which are not bad, by any stretch, and Green Thumb Industries starts to push upwards to the mid 60% area, that is pure profit potential.  GTBIF stock is a well-positioned cannabis investment.

Green Thumb Industries Cash On Hand

  • Green Thumb Industries Cash on Hand
  • Green Thumb Industries Cash Debt Ratio

Green Thumb Industries has zero concern in the cash-on-hand and cash-to-debt ratio.  As the company is cash-flow positive, they will be bringing in more and more profits.  Look for Green Thumb Industries to increase both CapEx & M&A activity with their continually building war chest of cash on hand.

Green Thumb Industries Total Equity

  • Green Thumb Industries Total Assets
  • Green Thumb Industries Total Liabilities
  • Green Thumb Industries Total Equity

Looking towards total equity, assets less liabilities, this is where you look to see how well management is increasing shareholder value, although not the only resource.  As assets accumulate, they are the engine of producing revenue.  And, as long as there is enough revenue scaled up to be profitable, this drives total equity.  This is one place that shows how shareholder value is created.

As mentioned, continued profits will enable Green Thumb Industries to embark on many projects of asset growth including acquisitions and CapEx with new dispensaries.

Get Notified
Subscribe To FREE Newsletter

Get notification of new content on The Website & My YouTube Channel

Invalid email address
Give it a try. You can unsubscribe at any time.
Thanks for subscribing!

Green Thumb Industries Stock Forecast

Green Thumb Industries GTBIF Stock DCF

  • Assumptions
  • Market value
  • Unlevered Cash Flow
  • Intrinsic Value
Assumptions
Tax Rate 25%
Discount Rate 8.000%
Perpetural Growth Rate 25.0%
EV/EBITDA Mulltiple 50.0x
Transaction Date December 31, 2021
Fiscal Year End 12/31/21
Current Price $18.600
Shares Outstanding 202,367,403
Debt $705,000,000
Cash $285,000,000
WordPress Tables Plugin
Market Value
Market Cap $3,764,033,696
Plus: Debt $705,000,000
Less: Cash $285,000,000
Enterprise Value $4,184,033,696
Equity Value/Share $18.6000
WordPress Tables Plugin
Discounted Cash Flow Entry 2022 2023 2024 2025 2026 Exit
Date December 31, 2021 Dec 31, 2022 Dec 31, 2023 Dec 31, 2024 Dec 31, 2025 Dec 31, 2026 Dec 31, 2026
Time Periods 1 2 3 4 5
Year Fraction 1.00 1.00 1.00 1.00 1.00
EBIT $395,500,000 $540,000,000 $720,000,000 $956,250,000 $1,237,500,000
Less: Cash Taxes $98,875,000 $135,000,000 $180,000,000 $239,062,500 $309,375,000
Plus: D&A $113,000,000 $144,000,000 $180,000,000 $225,000,000 $275,000,000
Less: Capex $141,250,000 $180,000,000 $225,000,000 $281,250,000 $343,750,000
Less: Changes in NWC -$28,250,000 -$36,000,000 -$45,000,000 -$56,250,000 -$68,750,000
Unlevered FCF 1 $296,625,000 $405,000,000 $540,000,000 $717,187,500 $928,125,000
(Entry)/Exit -$4,184,033,696 $34,400,275,735
Transaction CF - 0 $296,625,000 $405,000,000 $540,000,000 $717,187,500 $928,125,000 $34,400,275,735
Transaction CF -$4,184,033,695 $296,625,000 $405,000,000 $540,000,000 $717,187,500 $928,125,000 $34,400,275,735
WordPress Tables Plugin
Rate of Return
Target Price Upside 569%
Internal Rate of Return (IRR) 58%
Market Value vs Intrinsic Value
Market Value $18.60
Upside $105.91
Intrinsic Value $124.51
WordPress Tables Plugin

I have already done the DCF and my target for GTBIF stock forecast is $99.08.  But, while calculating the DCF, I also backed off from the EV/EBTIDA levels that are used in calculating the future stock forecast.  I used 40x.  This could easily have been pushed to 50x, if not higher.  And, if cannabis investments start to get hot, I will likely push this higher showing the potential of GTBIF stock.

But, investing is a popularity contest.  Cannabis investments are not necessarily popular at this moment despite the intrinsic value of these stocks.  But, the market will not ignore profits forever.  As Green Thumb Industries continues to print its revenues and profits over the course of the coming quarters, savvy investors will wake up to the realities of cannabis investments.

I may easily update the coming GTBIF stock forecast in the coming quarters.

Is Green Thumb Industries GTBIF Stock A Good Investment?

Green Thumb Industries GTTBIF stock Analysis

Green Thumb Industries is a top-tier cannabis company. GTBIF stock will continually perform well.  However, for now, and across the board for all cannabis stocks, there will be significant upside potential as these cannabis stocks begin a long, sustained journey higher and higher.

The big crux of this is the lack of institutional investors involved in investing in cannabis stocks. Many are precluded from investing in cannabis stocks because they are OTC or, simply, cannabis federal legalization has not occurred yet.  Once cannabis federal legalization occurs, this will enable far more players to get involved in cannabis stocks investing.

It is that sustained ability that I am really looking toward for cannabis stocks to move forward.  Having far more individuals involved in the game via Nasdaq up-listing is the ultimate game-changer.  This is when cannabis stocks will really see a big shift in interest and participation.  This will also be when the smallest players start to get involved more regularly as their smallish brokerages would finally allow for them to trade these stocks.

Sustained Upside

I see GTBIF as a sustained move upside potential.  Green Thumb will continue to expand their foundation.  Revenues will continually expand.  From that, profits will continue to increase.  The revenue growth rate will far surpass that of the broader market.  Larger players are going to push for that as they will be chasing that growth rate since they will not be able to achieve these numbers in the broader stock market.

Investing in cannabis stocks is a process.  We all thought that these companies would crush it at first, and cannabis stocks would surge and stay up at these levels.  But, the process is multi-fold.  And, each event within that process has moved cannabis stocks both up and down.

Now, however, these cannabis stocks are at the very bottom.  This is an excellent time for someone getting involved in both GTBIF stock and cannabis stock investing in general. There is only upside from here and the catalysts are just around the corner.

Green Thumb Industries GTBIF Stock Financial Data

Green Thumb Industries GTBIF Stock Financial Statements

  • Revenue
  • Total Operating Costs
  • Continuing Operations
  • Net Income
  • Balance Sheet
Green Thumb Industries
Quarterly Revenue
June 2018 September 2018 December 2018 March 2019 June 2019 September 2019 December 2019 March 2020 June 2020 September 2020 December 2020 March 2021 June 2021 September 2021 December 2021
Revenues $13.6 $17.2 $20.8 $27.9 $44.7 $68.0 $75.8 $102.6 $119.6 $157.1 $177.2 $194.4 $221.9 $233.7 $243.7
Cost of Goods $6.8 $8.7 $12.7 $15.1 $23.2 $35.8 $35.2 $49.6 $55.9 $70.1 $76.7 $83.6 $98.9 $104.2 $114.9
Gross Income $6.8 $8.5 $8.1 $12.8 $21.5 $32.2 $40.6 $53.0 $63.7 $87.0 $100.5 $110.8 $123.0 $129.5 $128.8
Gross Profit Margin 50.0% 49.4% 38.9% 45.9% 48.1% 47.4% 53.6% 51.7% 53.3% 55.4% 56.7% 57.0% 55.4% 55.4% 52.9%
Data Source: Green Thumb Industries Author's Graph All data in USD
WordPress Tables Plugin
Green Thumb Industries Total Operating Cost
Quarterly Operating Costs & Profits
June 2018 September 2018 December 2018 March 2019 June 2019 September 2019 December 2019 March 2020 June 2020 September 2020 December 2020 March 2021 June 2021 September 2021 December 2021
Revenues $13.6 $17.2 $20.8 $27.9 $44.7 $68.0 $75.8 $102.6 $119.6 $157.1 $177.2 $194.4 $221.9 $233.7 $243.7
Total Operating Expenses $12.1 $13.9 $22.4 $26.4 $30.8 $30.8 $45.9 $45.4 $49.6 $49.7 $53.2 $59.3 $72.1 $71.4 $74.2
Operating Income -$5.3 -$5.4 -$14.3 -$13.6 -$9.3 $1.4 -$5.3 $7.6 $14.1 $37.3 $47.3 $51.5 $50.9 $58.1 $54.6
Operating Efficiency 89.0% 80.8% 107.7% 94.6% 68.9% 45.3% 60.6% 44.2% 41.5% 31.6% 30.0% 30.5% 32.5% 30.6% 30.4%
Data Source: Green Thumb Industries Author's Graph All amounts in USD
WordPress Tables Plugin
Green Thumb Industries Continuing Operations
Quarterly Costs & Profits from Continuing Operations
June 2018 September 2018 December 2018 March 2019 June 2019 September 2019 December 2019 March 2020 June 2020 September 2020 December 2020 March 2021 June 2021 September 2021
Net Interest Expense -$0.1 $0.1 -$0.6 -$0.1 -$4.9 -$5.5 -$1.7 -$5.0 -$4.7 -$4.5 -$4.4 -$4.1 -$4.4 -$7.6
Other Non-Operating Income $0.1 $0.1 $39.9 $0.5 -$0.2 $0.0 $4.4 $7.4 -$5.7 -$2.1 -$22.1 -$5.8 -$2.6 $8.1
EBT Inc. Unusual Items -$5.3 -$5.1 $25.0 -$13.2 -$14.4 -$4.1 -$2.1 $10.0 $3.6 $30.6 $23.0 $42.3 $44.9 $58.9
EBT Excl. Unusual Items $29.3 $2.8 -$1.3 -$8.5 -$20.8 -$10.7 -$10.2 $9.4 $3.6 $39.2 $50.7 $42.3 $53.3 $58.9
Tax $4.3 $0.0 $2.9 $1.2 -$0.2 $3.6 $4.6 $13.1 $15.4 $28.4 $26.9 $30.9 $30.0 $37.3
Earnings From Cont. Ops. $25.0 $2.7 -$4.2 -$9.7 -$20.7 -$14.3 -$14.8 -$3.8 -$11.8 $10.8 $23.9 $11.3 $23.3 $21.6
Data Source: Green Thumb Industries Author's Graph All Numbers in USD
WordPress Tables Plugin
Green Thumb Industries Net Income
Quarterly Net Income
June 2018 September 2018 December 2018 March 2019 June 2019 September 2019 December 2019 March 2020 June 2020 September 2020 December 2020 March 2021 June 2021 September 2021 December 2021
Net Income $0.4 -$3.3 -$0.7 -$9.6 -$20.9 -$14.6 -$14.1 -$4.2 -$12.9 $9.6 $22.5 $10.7 $22.1 $20.2 $22.8
Diluted EPS $0.00 -$0.02 -$0.01 -$0.06 -$0.11 -$0.07 -$0.07 -$0.02 -$0.06 $0.04 $0.11 $0.05 $0.01 $0.08 $0.10
Dividend Per Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
EBITDA -$4.7 -$4.6 -$10.9 -$10.4 -$3.0 $9.3 $8.7 $20.3 $28.3 $48.7 $61.3 $66.5 $65.1 $73.1 $50.4
EBITDA/Revenue -34.6% -26.7% -52.4% -37.3% -6.7% 13.7% 11.5% 19.8% 23.7% 31.0% 34.6% 34.2% 29.3% 31.3% 20.7%
Data Source: Green Thumb Industries Author's Graph All Numbers in USD
WordPress Tables Plugin
Green Thumb Industries Balance Sheet
Quarterly Net Income
March 2020 June 2020 September 2020 December 2020 March 2021 June 2021 September 2021 December 2021
Cash On Hand $93.0 $82.9 $78.1 $83.8 $275.9 $359.2 $285.8 $230.4
Free Cash Flow $0.0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Assets $1,239.0 $1,240.7 $1,254.6 $1,358.5 $1,549.1 $1,792.6 $2,150.0 $2,385.1
Total Liabilities $365.0 $389.3 $374.5 $444.4 $446.4 $563.5 $705.3 $204.0
Total Equity $874.0 $851.4 $880.1 $914.1 $1,102.7 $1,229.1 $1,444.7 $2,181.1
Cash/Debt Ratio 0.0% 21.3% 20.9% 18.9% 61.8% 63.7% 40.5% 112.9%
Book Value Per Share $0.0 $4.04 $4.12 $4.27 $5.02 $5.52 6.38 $6.50
Data Source: Green Thumb Industries Author's Graph All Numbers in USD
WordPress Tables Plugin
More discussion »

1 thought on “Green Thumb Industries GTBIF stock Forecast & Analysis”

  1. Mike Korner says:
    May 24, 2022 at 11:53 am

    Thanks for this update D. H.

    Forum reply »
    Reply

Leave a ReplyCancel reply

DON'T MISS OUT!
Subscribe To FREE Newsletter
We promise not to spam you. Unsubscribe at any time.
Invalid email address
Thanks for subscribing!

Search The Website

Top Posts & Pages

  • My Top Picks - What I am Buying & Selling
    My Top Picks - What I am Buying & Selling
  • Principles of Value Investing Video Courses
    Principles of Value Investing Video Courses
  • Alphabet - GOOG stock - Buy the dip
    Alphabet - GOOG stock - Buy the dip
  • Stock Market Review - December 2, 2023
    Stock Market Review - December 2, 2023
  • VEXT Sciences - One of the best Cannabis Stocks
    VEXT Sciences - One of the best Cannabis Stocks

Forum Recent Posts

  • RE: Decibel being shorted beyond belief!

    Yes, some very high volume a few days ago...with someon...

    By Mark Shinnick , 13 hours ago

  • Decibel being shorted beyond belief!

    I looked at Decibel this morning and saw how short sell...

    By #1 , 1 day ago

  • RE: Cansortium inc.

    Brad: I like this company. They are in the top ten ...

    By isail4fun , 3 days ago

  • RE: Stock Market Review - December 2, 2023

    The Can etf's have, between themselves, seen recent str...

    By Mark Shinnick , 4 days ago

  • Stock Market Review - December 2, 2023

    The stock market moved upward on Friday after comments ...

    By D. H. Taylor , 6 days ago

Blog Stats

  • 176,542 hits

Archives

DON'T MISS OUT!
Subscribe To FREE Newsletter
We promise not to spam you. Unsubscribe at any time.
Invalid email address
Thanks for subscribing!
©2023 D. H. Taylor Analysis | Design: Newspaperly WordPress Theme

Subscribe For Updates

Get notified of New Content & Important Updates on My Website & My YouTube Channel

Invalid email address
We promise not to spam you. You can unsubscribe at any time.
Thanks for subscribing!