Grown Rogue International Inc. (GRUSF) intrinsic value & 10-year financials
Grown Rogue International Inc. (GRUSF) has a Graham intrinsic value of $0.33 per share. At $0.38 on Oct 17, 2026, the stock trades 15% above that value. Over the last 10 fiscal years revenue grew 94.8% a year to $32.4M, with an average return on invested capital of 470.0%.
- Graham intrinsic value
- $0.33
- Share price (Oct 17, 2026)
- $0.38
- Price vs Graham value
- 15% above
- Market cap
- $94.1M
- Revenue (FY2025)
- $32.4M
- Revenue growth (10-yr CAGR)
- 94.8%
- ROIC (10-yr avg)
- 470.0%
- Free cash flow (FY2025)
- -$1.1M
GRUSF 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $32.4M | $3.2M | $0.01 | -$1.1M | -1.8% | -1.6% |
| FY2024 | $26.6M | -$10.7M | -$0.08 | -$1.5M | 0.2% | 0.5% |
| FY2023 | $23.4M | -$662.3K | — | $4.3M | 18.2% | 39.6% |
| FY2022 | $17.8M | $420.0K | — | $892.9K | 5.4% | 7.5% |
| FY2021 | $9.4M | -$1.0M | — | -$2.3M | 7.5% | 22.7% |
| FY2020 | $4.2M | -$2.4M | — | -$850.6K | -37.1% | 198.6% |
| FY2019 | $3.9M | -$9.5M | — | -$3.6M | -194.2% | 1131.4% |
| FY2018 | $1.9M | -$7.5M | — | -$3.4M | -257.1% | 2731.4% |
| FY2017 | $156.1K | -$302.4K | — | -$1.4M | -89.0% | 100.0% |
| FY2016 | — | — | -$6.51 | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Grown Rogue International Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Grown Rogue International Inc. has historically struggled to out-earn its cost of capital, averaging just -0.6% ROIC.
Grown Rogue International Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Grown Rogue International Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.33 per share.