The Discounted Cash Flow (DCF) valuation of Pharmadrug Inc (BUZZ.CN) is (0.28) CAD. With the latest stock price at 0.04 CAD, the upside of Pharmadrug Inc based on DCF is -793.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.7% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.47) - (0.20) | (0.28) |
| Upside | -1263.5% - -602.4% | -793.2% |