ACRG.A.U.CN Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of Acreage Holdings Inc (ACRG.A.U.CN) is
2.14 CAD. This ACRG.A.U.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 0.01 CAD, the upside of Acreage Holdings Inc is
42,628.30%.
The range of the Intrinsic Value is (3.79) - 14.29 CAD
ACRG.A.U.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(42.00) - (8.75) |
(11.70) |
-234090.1% |
| DCF (Growth 10y) |
(8.19) - (25.71) |
(9.96) |
-199230.3% |
| DCF (EBITDA 5y) |
(3.55) - 2.97 |
(1,747.81) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.79) - 14.29 |
2.14 |
42628.3% |
| Fair Value |
-8.68 - -8.68 |
-8.68 |
-173,662.93% |
| P/E |
(2.01) - (7.12) |
(4.77) |
-95559.4% |
| EV/EBITDA |
(8.26) - (0.78) |
(5.51) |
-110300.2% |
| EPV |
(7.17) - (12.79) |
(9.98) |
-199752.9% |
| DDM - Stable |
(0.20) - (1.12) |
(0.66) |
-13335.7% |
| DDM - Multi |
(0.03) - (0.16) |
(0.06) |
-1215.0% |
ACRG.A.U.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.40 |
| Beta |
3.55 |
| Outstanding shares (mil) |
80.95 |
| Enterprise Value (mil) |
369.76 |
| Market risk premium |
5.10% |
| Cost of Equity |
378.38% |
| Cost of Debt |
15.86% |
| WACC |
14.09% |