Cannabix Technologies Inc. (BLO.CN) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-98.0%

CA$0.01

vs CA$0.46 price

Levered DCF

CA$0.01

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

50.84

Safe zone

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-15.06×	-14.74×	-14.42×	-17.65×	-18.31×	-15.53×	-5.86×	-30.97×
P/B	48.76×	27.07×	10.13×	5.61×	7.13×	13.94×	4.72×	8.39×
P/S	0×	0×	0×	0×	0×	21.84×	0×	0×
EV / EBITDA	-14.67×	-15.15×	-13.85×	-15.58×	-17.06×	-14.65×	-4.7×	-28.7×
Gross margin	0.0%	0.0%	0.0%	0.0%	0.0%	-0.4%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%	0.0%	-138.5%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	-140.6%	0.0%	0.0%
Current ratio	4.58×	6.2×	18.55×	29.39×	70.53×	125.28×	92.93×	49.1×
Debt / equity	0.09×	0.06×	0.03×	0.02×	0×	0×	0×	0×
Interest coverage	-436.23×	-325.77×	-131.97×	-54.83×	0×	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-323.4%	-183.7%	-70.2%	-31.9%	-39.0%	-89.7%	-80.6%	-27.1%
Return on invested capital	-309.0%	-163.0%	-64.3%	-29.4%	-36.1%	-88.4%	-36.8%	-26.7%
Return on assets	-260.3%	-156.3%	-66.5%	-30.8%	-38.4%	-89.0%	-79.8%	-26.7%
Free cash flow yield	-2.0%	-2.7%	-4.7%	-5.3%	-3.5%	-1.2%	-4.6%	-1.6%
Earnings yield	-6.6%	-6.8%	-6.9%	-5.7%	-5.5%	-6.4%	-17.1%	-3.2%
Enterprise value	CA$85.5M	CA$66.9M	CA$41M	CA$31.3M	CA$53.1M	CA$133.5M	CA$32.4M	CA$110.1M
Net debt / EBITDA	0.24×	0.49×	1.37×	3.15×	2.71×	1.11×	1.22×	2.68×
Cash conversion cycle (days)	-573	-626	-223	-302	-1,510	-4	-1,572	-3,830