OUR 9TH YEAR OF PROVIDING PROPRIETARY CAPITAL MARKETS INTELLIGENCE ON THE CANNABIS / HEMP / PSYCHEDELIC SECTORS

Capital Raises

Capital Raises Summary

Each week, Viridian publishes insights and analysis on completed capital raise transactions in the prior week, focusing on all equity and debt deals. Our analysis includes:

  • Summary
  • Outlook
  • Best & Worst Perfromers

Quick Links

YTD Analysis

  • Cannabis capital raises are ending the year on a multi-year low. Only $1.88B closed in 2023, compared to $4.33B in 2022.
  • Debt represents 61.7% of total capital raised, significantly higher than in any other comparable period since before 2018.
  • Public companies have raised 74.8% of total capital in 2023, lower than any comparable period since 2019.
  • International raises accounted for 10.4% of the total, the most significant percentage since before 2018.

Market Commentary and Outlook

        VIRIDIAN INSIGHTS

  • SEVEN CANNABIS PREDICTIONS FOR 2024
        1. THE DEA WILL GO ALONG WITH RESCHEDULING TO LEVEL 3. However, the process may take longer than widely expected with public hearings and likely court appeals. Still, it will carry the day and be in place by year-end 2024. Yes, we do feel a bit gun-shy about predicting any positive cannabis regulatory or legislative change. Still, this one ostensibly can happen without any congressional vote, giving us more confidence.
        2. The SAFER ACT, HOWEVER, WILL CONTINUE TO STRUGGLE. WE HAVE DOUBTS THAT IT WILL BE ENACTED IN 2024. Internecine warfare in an election year will prevent any meaningful compromises from being reached. Senator Schumer will likely declare, “We are very close” for the umpteenth time only to fail to push it through. Frankly, the industry seems to have switched its focus to rescheduling, and the push for SAFER seems diluted.
        3. NEW STATES DRIVE A RESURGENCE IN GROWTH AND INCREASED EBITDA. The graph below shows the progression of analysts’ expectations of 2023 and 2024 revenues and EBITDA through 2023. Note: at the beginning of 2023, consensus estimates for the top ten MSOs called for Revenue of $8.34B (up 15.4% from 2022) and EBITDA of $2.27B (up 25.4% from 2022). Estimates were cut continuously throughout the year, as predicted in the first quarter.We foresaw the twin evils of price compression and inflationary cost increases impacting revenues and profits to an even greater extent. We coined the term “The Airport Flight Delay Theorem” to describe how analysts never revise their outlooks sharply enough.Analysts estimates finally hit bottom around the end of October. Revenues and EBITDA for 2024 are projected to be 5.05% and 11.5% higher than 2022, respectively.Although we do not believe we have seen the last of commoditization-based wholesale price compression, we think the analysts may be a bit cautious about 2024 revenue growth. A year of Maryland and Ohio and near-term price stability in several key markets suggests a higher growth expectation may be in order.

          Similarly, we believe the 26.1% 2024 consensus EBITDA margins may be too low as they are only 1.1% higher than the 2022 figures. The industry found religion in 2022 and 2023, stringently managing costs and tightening working capital controls. The industry is poised to be more efficient and profitable as growth returns.

        1. THE CANNABIS CAPITAL MARKETS WILL SEE A MODEST RESURGENCE BASED ON RENEWED REVENUE AND EBITDA GROWTH AND A GROWING LIKELIHOOD OF RESCHEDULING. We all thought 2022 was a lousy year until we saw 2023! Worldwide cannabis capital raises dropped 57.3% from 2022, nearly 56% lower than the last capital freeze year in 2020. The cultivation and retail sector, which generally accounts for over half of all capital raises, was particularly hard hit: total capital raises of around $400M were off 75% from an already horrible year in 2022. The graph below shows the Enterprise value to 2024 EBITDA multiples against the Debt/ 2024 EBITDA ratios. We believe that companies with debt/2024 over 3x and reasonable valuations will cease on likely catalyst-driven upswings in equity prices to sell meaningful amounts of equity and reduce debt.
        2. CANNABIS DEBT SECURITIZATION WILL TAKE OFF IN 2024. We believe the Pelorus securitization transaction completed in July was one of the most critical developments in cannabis debt of the past five years. Securitization is a logical extension of the cannabis debt markets, and the creation of over-secured tranches of debt based on diversified pools of loans will bring major institutional investors who have, to date, avoided the cannabis space into the market. Subsequent developments of credit default swaps will eventually aid in reducing cannabis credit spreads to levels approaching high-yield debt. This will not happen overnight, but the process has begun.
        3. 2024 WILL BE THE YEAR INVESTORS DISCOVER CANNABIS DEBT. We were talking with investors at a recent conference, and one told us that he viewed GTI stock as a cash equivalent. We beg to differ. On the other hand, senior secured debt of companies like Ascend Wellness, at yields approaching 16%, D.O. seem attractive places to park cash while waiting for greater clarity on rescheduling and SAFER. After seeing two-year losses of around 90% on their equity investments, we think investors should look hard at the underlying debts of these same companies. Viridian publishes credit rankings of these companies every week with indicative debt pricing. Will investors brave a new market for exceptional yield, or are investors still convinced they can time the upswing in cannabis stocks despite years of evidence to the contrary?
        4. CANNABIS M&A WILL BOUNCE BACK FROM ITS LOWEST YEAR EVER IN 2023. Despite its promising potential for rescheduling and legislative reform, 2024 will not immediately differ from 2023: capital markets remain challenging, profitability is squeezed, and many private operators are tired of fighting the uphill cannabis battle. Moreover, they see the advantages of being part of a larger organization. This is just an aspect of a more significant trend toward consolidation. One of our Charts of the Week showed how fragmented cannabis is relative to other industries, and the long-term trend is that the big will get bigger. No other significant U.S. consumer-facing industry has leaders as small as the largest MSOs.

 

  • GIVING CREDIT WHERE CREDIT IS DUE
  • The chart below shows our updated 12/29/23 credit rankings for the 30 U.S. cannabis companies with over $5M mark/t cap. The number below the ticker symbol indicates the change in credit ranking since last week, where a negative number suggests credit deterioration, while a positive indicates improvement.
  • The blue squares show the offered-side trading yields for each company.
  • Verano and Trulieve appear to be more rationally priced than Curaleaf, offering higher yields at what we believe to be lower risk. In the mid-tier credits, Cresco and Ascend debt are attractively priced. At the riskier end of the spectrum, AYR’s new 13% Sr. Secured Debt due 2026, trading at around 22%, looks attractive. We think the company is still overleveraged, but we believe that upside catalysts in 2024 will likely allow the company to right the ship.

  • ALL EYES ON RESCHEDULING
    • The HHS recommendation to reschedule cannabis to Schedule 3 dramatically impacted cannabis equity prices, propelling the MSOS ETF upwards by nearly 85%. But as of 12/29/23, the ETF was up 43.1% from before the rescheduling news.
    • The chart below shows enterprise to next-twelve-month valuation multiples now compared to previous times when positive regulatory/legislative news hit.

      • EV/NTM EBITDA Multiples are now 24.95% below levels after the 5th SAFE Act passage in the House in February 2022. Still, the rescheduling news is more significant as it dramatically impacts cash flows. We conclude that there is significantly more potential for multiple expansions. If valuations multiples rose to where they were after the announcement of the Schumer-Booker bill, the incremental gains would equal 101.5%.

                                             FINANCIAL IMPACTS OF REMOVING 280e

      • The table below demonstrates that for a hypothetical cannabis company with 50% gross margins, 20% SG&A, and 3x Debt/ EBITDA, 280e can result in effective tax rates (on pretax income) of over 100%.
      • The table demonstrates our previous claim that debt/EBITDA over three times is unsustainable in a 280e world, as the calculated payback period for the debt would be an unacceptable 12.26 years. Cannabis companies under 280e need less than 2x debt/EBITDA to have acceptable 5-year payback periods. The table shows that combined effective rates (depending on state tax rates) would be reduced to around 27% without 280e, making a considerable difference in debt capacity.
      • Without 280e, companies could comfortably carry 3x leverage with acceptable payback periods. By making interest expense tax deductible, the elimination of 280e also reduces the cannabis cost of capital and increases the intrinsic value of the firms.
      • Removing 280e would still not support the level of debt we now see in the industry. Six of the top sixteen companies now have debt/2024 EBITDA over 4x, which is unsafe even without 280e, especially given ongoing cost inflation and wholesale price compression.

      • We estimate annualized tax savings of the top 13 MSOs at $700M.

This Week Sector Focus

  • In 2023, S. Cultivation & Retail sector capital raises were down 74.0% from 2022 and were lower than any previous year since before 2018.
  • Debt is still the dominant form of funding, accounting for 80.5% of all cultivation sector capital raised. 16.8% of the debt raised YTD has been for private companies.
  • Large transactions are still absent from the market. There were no debt or equity deals over $100M YTD in 2023. The graph below shows the strikingly different composition of U.S. Cultivation & Retail capital raises in 2023 compared to previous years, with small equity and midsized debt dominating raises.

Capital Raises vs Stock Prices

  • Cannabis equities (as measured by the MSOS ETF) were up 2.15% for the week.

Best and Worst Stock Performers

YTD Returns by Public Company Category:

  • Three categories, including Tier 1 MSOs, achieved positive returns for 2023.

 

Best and Worst Performers of the last week and YTD:

  • Glass House (GLASF: OTCQX) was the return leader in 2023, gaining 147.6% as significant low-cost production capacity was brought online, coinciding with a substantial cut in cultivation capacity, which substantially stabilized prices. Glass House belongs in a diversified cannabis portfolio, both on its own merits as well as the best hedge against the disruption that may ensue from Federal legalization, if and when it happens.
  • AYR (AYR.A: CSE) was another big winner in 2023, finishing the year up 52%. The company’s stock and bonds were trading at distressed levels until it solved its 2024 maturity problems with an innovative, if expensive, debt exchange with warrants.
  • Goodness Growth (GDNS: CSE) was a beneficiary of New York finally allowing the original medical cannabis MSOs into the retail market. We think GDNS has become an attractive acquisition target.
  • The four biggest losers of the year, Stem Holdings (STMH: OTC), Lowell Farms (LOWL: CSE), Greenlane (GNLN: Nasdaq), and Canopy Growth (CGC: Nasdaq) all lost more than 75% of their market cap in 2023. The shared characteristic? Significant unresolved credit issues.

This Chart is Only Available to Higher Tier Memberships

Please Purchase a Basic, Premium, or Enterprise membership to see more.

This Chart is Only Available to Higher Tier Memberships

Please Purchase a Basic, Premium, or Enterprise membership to see more.

Please login to your account to view data charts.