The Discounted Cash Flow (DCF) valuation of Ayr Wellness Inc (AYR.A.CN) is (38.88) CAD. With the latest stock price at 0.33 CAD, the upside of Ayr Wellness Inc based on DCF is -11882.3%.
Based on the latest price of 0.33 CAD and our DCF valuation, Ayr Wellness Inc (AYR.A.CN) is a sell. selling AYR.A.CN stocks now will result in a potential gain of 11882.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 15.8% | 10.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (275.22) - (23.42) | (38.88) |
| Upside | -83500.7% - -7196.9% | -11882.3% |