As of 2025-05-29, the Intrinsic Value of Acreage Holdings Inc (ACRG.A.U.CN) is 2.17 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 43,292.30%.
The range of the Intrinsic Value is (2.49) - 11.58 CAD
Based on its market price of 0.01 CAD and our intrinsic valuation, Acreage Holdings Inc (ACRG.A.U.CN) is undervalued by 43,292.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (34.01) - (8.39) | (11.07) | -221448.2% |
| DCF (Growth 10y) | (7.88) - (21.46) | (9.49) | -189936.4% |
| DCF (EBITDA 5y) | (2.39) - 2.05 | (1,695.34) | -123450.0% |
| DCF (EBITDA 10y) | (2.49) - 11.58 | 2.17 | 43292.3% |
| Fair Value | -8.42 - -8.42 | -8.42 | -168,444.60% |
| P/E | (6.63) - (11.48) | (10.10) | -202114.0% |
| EV/EBITDA | (9.27) - (0.68) | (5.84) | -116803.8% |
| EPV | (6.90) - (11.95) | (9.43) | -188613.9% |
| DDM - Stable | (0.12) - (0.35) | (0.24) | -4812.9% |
| DDM - Multi | (0.02) - (0.05) | (0.03) | -699.3% |
| Market Cap (mil) | 0.40 |
| Beta | 3.55 |
| Outstanding shares (mil) | 80.95 |
| Enterprise Value (mil) | 358.67 |
| Market risk premium | 5.10% |
| Cost of Equity | 698.34% |
| Cost of Debt | 15.86% |
| WACC | 14.54% |