US · GNLN
Greenlane Holdings, Inc.
- Sector
- Consumer Defensive · Tobacco
- Headquarters
- Boca Raton, FL 33487
- Website
- gnln.com
Price · as of 2024-12-31
$4.68
Market cap 1.04M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $69,477.75 | +1,484,467.31% |
| Intrinsic Value(DCF) | $162.90 | +3,380.77% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $742,831.82 | +15,872,374.81% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $2,127,172.02 | $14,161,177.66 | |||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $2,854,500.00 | $52,039,838.40 | $290,750,617.74 | $0.00 | $0.00 |
| 2020 | $9,768,000.00 | $96,350,246.40 | $0.00 | $0.00 | $32,029,460.81 |
| 2021 | $823,350.00 | $2,151,298.50 | $0.00 | $0.00 | $0.00 |
| 2022 | $31,350.00 | $499,547.85 | $0.00 | $0.00 | $15,808,219.30 |
| 2023 | $3,910.50 | $2,136,847.50 | $0.00 | $0.00 | $2,791,475.09 |
| 2024 | $407.25 | $69,477.75 | $0.00 | $0.00 | $742,831.82 |
AI valuation
Our deep-learning model estimates Greenlane Holdings, Inc.'s (GNLN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $69,477.75
- Current price
- $4.68
- AI upside
- +1,484,467.31%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$162.90
+3,380.77% upside
Graham-Dodd
—
— upside
Graham Formula
$742,831.82
+15,872,374.81% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GNLN | Greenlane Holdings, Inc. | $4.68 | 1.04M | +1,484,467% | +3,381% | — | +15,872,375% | -0.04 | 0.10 | 0.05 | -0.77 | 0.00 | 0.10 | 47.32% | -89.00% | -132.88% | -201.16% | -69.41% | -52.93% | 1.35 | -1.99 | 1.07 | 0.23 | -0.71 | 1206698.00% | -7969.00% | 14979.00% | -1063.39% | -0.30 | -41.09% | 0.00% | 0.00% | 139.73% | -0.71 | -1.21 | 0.64 | -14.26 |
| AQB | AquaBounty Technologies, … | $0.97 | 3.76M | — | — | — | — | -0.02 | 0.17 | — | -0.05 | 0.00 | 0.17 | 0.00% | — | — | -164.98% | -10.53% | -134.64% | 0.21 | -4.17 | 0.70 | 0.01 | -0.03 | 43905.00% | — | -8197.00% | -641.66% | -0.86 | -18.57% | 0.00% | 0.00% | 0.00% | -0.60 | -0.34 | — | -16.21 |
| EDBL | Edible Garden AG Incorpor… | $2.96 | 865.78K | +2,368% | +188% | — | — | -0.04 | 0.11 | 0.03 | -0.09 | — | 0.11 | 16.68% | -66.93% | -79.75% | -580.71% | -231.01% | -119.01% | 0.93 | -7.61 | 1.19 | 0.89 | -0.03 | -9556.00% | -137.00% | -768.00% | -1896.91% | -1.37 | -219.65% | 0.00% | 0.00% | 800.79% | -0.08 | -0.08 | 0.05 | -6.11 |
| EEIQ | Elite Education Group Int… | $2.39 | 1.95M | +39,475% | +40% | — | — | -2.08 | 0.60 | 0.59 | -2.15 | — | 2.75 | 61.70% | -46.52% | -27.17% | -36.16% | -54.89% | -10.30% | 0.49 | -193.49 | 1.83 | 0.92 | 0.37 | -6596.00% | 965.00% | -6598.00% | -61.52% | -0.33 | -42.75% | 0.00% | 0.00% | 51.46% | -1.08 | -1.39 | 0.50 | -0.51 |
| GSUN | Golden Sun Education Grou… | $0.87 | 1.52M | +10,524% | +21,955,136% | — | — | -0.75 | 0.48 | 0.13 | -4.05 | — | 0.98 | 2.26% | -5.92% | -14.34% | -118.49% | -24.48% | -28.86% | 0.46 | -6.17 | 1.20 | 0.29 | -1.78 | -428.00% | 24924.00% | 8529.00% | -209.89% | -0.88 | -108.78% | 0.00% | 0.00% | 4.10% | -3.78 | -0.85 | 0.22 | 0.10 |
| IBG | Innovation Beverage Group… | $3.60 | 1.2M | +5,744,122% | +39% | — | — | -1.62 | 1.59 | 1.42 | -1.76 | -9.80 | 1.83 | 76.14% | -109.07% | -87.72% | -159.34% | -110.58% | -52.01% | 0.23 | -13.09 | 1.14 | 0.28 | 0.18 | 1654.00% | -688.00% | -564100.00% | -37.95% | -0.69 | -65.05% | 0.00% | 0.00% | 50.03% | -1.30 | -2.63 | 1.42 | -2.88 |
| KAVL | Kaival Brands Innovations… | $0.03 | 275.38K | +1,126,900% | +3,300% | — | +231,020% | -0.72 | 0.35 | 0.70 | -0.39 | — | 1.54 | 37.82% | -82.90% | -97.27% | -48.95% | -44.15% | -37.86% | 0.08 | -7.83 | 2.95 | 2.73 | 0.55 | -6077.00% | -4738.00% | -7740.00% | -13.92% | -0.44 | -5.20% | 5.59% | -4.00% | 91.38% | -0.35 | -2.98 | 0.29 | -2.48 |
| VSTD | Vestand Inc. | $0.25 | 1.42M | +146,883% | +1,140% | — | — | -7.05 | 73.61 | 1.46 | -25.08 | — | -8.46 | 11.81% | -19.90% | -20.76% | -183.29% | -20.23% | -17.43% | 60.28 | -5.61 | 0.24 | 0.22 | -10.77 | -1228.00% | 3933.00% | -10188.00% | 0.60% | 0.14 | 0.90% | 0.00% | 0.00% | 0.00% | -12.90 | 289.85 | 2.57 | -0.37 |
| XXII | 22nd Century Group, Inc. | $4.57 | 762.79K | +27,920% | +6,181% | — | — | — | — | — | — | — | — | -20.21% | -117.44% | -127.66% | 689.59% | -197.63% | -61.67% | 2.15 | -6.66 | 1.16 | 0.66 | -0.35 | — | -6312.00% | -7606.00% | — | -1.44 | -205.51% | — | -67.90% | — | — | — | — | — |
About Greenlane Holdings, Inc.
Greenlane Holdings, Inc. develops and distributes cannabis accessories, child-resistant packaging, vape solutions, and lifestyle products in the United States, Canada, and Europe. It operates through two segments, Consumer Goods and Industrial Goods. The company provides consumption accessories, vaporizers, pipes, rolling papers and packaging, grinders, and apparel lines, as well as bubblers, rigs, and other smoking and vaporization related accessories and merchandise. It offers its products under the VIBES rolling papers, Pollen Gear, the Marley Natural accessory line, Aerospaced & Groove grinders, Marley Natural, K. Haring Glass Collections, Eyce silicone pipes, Higher Standards, and DaVinci vaporizers brands. The company also operates e-commerce websites, such as Vapor.com, Higherstandards.com, Aerospaced.com, DaVincivaporizer.com, Harringglass.com, Eycemolds.com, Vapor.ca, Vaposhop.com, and Puffitup.com. It serves customers through a network of 8,500 smoke shops, cannabis dispensaries, and specialty retailers. Greenlane Holdings, Inc. was founded in 2005 and is headquartered in Boca Raton, Florida.
- CEO
- Jason Hitchcock
- Employees
- 49
- Beta
- 1.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($162.90 ÷ $4.68) − 1 = +3,380.77% (DCF, example).