AYR.A.CN
Ayr Wellness Inc
Price:  
0.24 
CAD
Volume:  
63,310.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AYR.A.CN Intrinsic Value

-16,008.40 %
Upside

What is the intrinsic value of AYR.A.CN?

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

Is AYR.A.CN undervalued or overvalued?

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.

0.24 CAD
Stock Price
(38.18) CAD
Intrinsic Value
Intrinsic Value Details

AYR.A.CN Intrinsic Value - Valuation Summary

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%

AYR.A.CN Intrinsic Value - Key Valuation Metrics

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%