The Discounted Cash Flow (DCF) valuation of Aphria Inc (APHA.TO) is (323.78) CAD. With the latest stock price at 18.88 CAD, the upside of Aphria Inc based on DCF is -1814.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.9% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (753.29) - (209.73) | (323.78) |
| Upside | -4089.9% - -1210.9% | -1814.9% |