As of 2025-04-21, the Intrinsic Value of Ayr Wellness Inc (AYR.A.CN) is (38.18) CAD. This AYR.A.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.24 CAD, the upside of Ayr Wellness Inc is -16,008.40%.
The range of the Intrinsic Value is (322.20) - (22.82) CAD
Based on its market price of 0.24 CAD and our intrinsic valuation, Ayr Wellness Inc (AYR.A.CN) is overvalued by 16,008.40%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (322.20) - (22.82) | (38.18) | -16008.4% |
| DCF (Growth 10y) | (28.35) - (444.51) | (49.73) | -20818.8% |
| DCF (EBITDA 5y) | (19.66) - (28.39) | (1,709.66) | -123450.0% |
| DCF (EBITDA 10y) | (25.52) - (47.08) | (1,709.66) | -123450.0% |
| Fair Value | -21.12 - -21.12 | -21.12 | -8,901.10% |
| P/E | (35.66) - (40.56) | (37.60) | -15766.0% |
| EV/EBITDA | 2.25 - 4.24 | 2.75 | 1044.7% |
| EPV | (1.83) - 2.87 | 0.52 | 117.0% |
| DDM - Stable | (6.52) - (30.34) | (18.43) | -7777.9% |
| DDM - Multi | (2.80) - (15.93) | (5.35) | -2328.9% |
| Market Cap (mil) | 28.27 |
| Beta | 1.93 |
| Outstanding shares (mil) | 117.79 |
| Enterprise Value (mil) | 547.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 32.96% |
| Cost of Debt | 13.50% |
| WACC | 10.91% |